OFF_MARKETRisky Deal46 days on market

10379 Wilson Ave

10379 Wilson Ave, Rancho Cucamonga, CA 91737, Rancho Cucamonga, CA 91737
$2,500,000

Listing Price

Property image 1
10379 Wilson Ave, Rancho Cucamonga, CA 91737
Loc: Rancho Cucamonga, CA
Days Listed
46
Tax Assessed
$1556k
Lot Size
2.76 acres
Rent Estimate
$2,857/mo
Est. Cash Flow base
Type
lot

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Hermosa Elementary School

K-6
0.3 mi away
7

Vineyard Junior High School

6-8
0.9 mi away
9

Los Osos High School

9-12
1.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
0.47%
Total ROI
-8.0%
Cash Flow
$-11,669/mo
DSCR
0.08
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a $2.5M price point, this vacant lot in Rancho Cucamonga presents a significant speculative risk. The reported monthly cash flow of -$11,669.46 indicates heavy carrying costs with zero incoming revenue, which will rapidly erode investor capital over time. The rental yield of 0.46% is negligible for a land play, and the reliance on a 4% annual appreciation to offset negative carry is dangerous in a high-interest-rate environment. Unless there is immediate entitlement potential or shovel-ready development plans to justify the valuation, the lack of operational cash flow makes this an unsustainable asset for a yield-focused portfolio. We advise extreme caution regarding zoning hurdles and long-term holding costs.

Strengths
  • Located in the stable and growing Inland Empire region
  • Potential for long-term land banking appreciation
Considerations
  • Severe negative monthly cash flow
  • Extreme carrying costs for vacant land
  • High barrier to entry with no immediate revenue stream
  • Market volatility impacting speculative appreciation targets
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-30Listed for sale$2,500,000
2025-05-29Sold$1,525,000
2023-05-05Sold$1,470,000
2023-04-20Pending sale$1,600,000
2023-04-19Contingent$1,600,000
2023-03-15Listed for sale$1,600,000
2019-01-01Listing removed$1,490,000
2018-08-31Price change$1,490,000
2018-03-06Listed for sale$1,950,000
2012-07-10Sold$410,000
2012-06-01Sold$10,000
2005-12-09Sold$950,000
2003-09-17Sold$500,000

Tax History

YearProperty TaxTax Assessment
2026$0$1,555,500
2025$17,865.05$1,499,400
2024$19,983.39$1,499,400
2023$5,366.46$485,281
2022$5,353.39$475,766
2021$5,351.82$466,437
2020$5,132.38$461,654
2019$5,191.17$452,602
2018$5,075.57$443,727
2017$4,845.09$435,026
2016$4,845.09$426,496
2015$4,714.02$420,090
2014$4,684.53$411,861
2001$0$22,455
2000$0$22,015
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $2,500,000Rent Basis: Observed Comp Model ($2,857/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.01%

NOI: $-268/yr

Cash-on-Cash Yield
-27.1%

On $575,000 invested

DSCR Ratio
0.00x

Negative debt coverage

5-Yr Leveraged ROI
+-41.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$972/mo
Homeowner / Hazard Insurance-$1,250/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$2,879/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,857/mo
Less: Operating Expenses-$2,879/mo
Net Operating Income (NOI)+$-22/mo
Less: Debt Service (30yr @ 6.75%)-$12,972/mo
Net Cash Flow
$-12,994/mo
$-155,931/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cucamonga.