OFF_MARKETRisky Deal9 days on market

5829 Zapata Pl

5829 Zapata Pl, Rancho Cucamonga, CA 91737, Rancho Cucamonga, CA 91737
$1,239,000
Zestimate®:$1,092,000

Listing Price

Property image 1
5829 Zapata Pl, Rancho Cucamonga, CA 91737
Loc: Rancho Cucamonga, CA
Days Listed
9
Tax Assessed
$470k
Zestimate®
$1092k
Market Rate
Lot Size
0.47 acres
Rent Estimate
$4,142/mo
Est. Cash Flow base
Type
single family

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
1.8 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.91%
Total ROI
4.2%
Cash Flow
$-3,256/mo
DSCR
0.48
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-28Listed for sale$1,239,000$518
1999-09-29Sold$246,000$103

Tax History

YearProperty TaxTax Assessment
2025$5,303.9$470,453
2024$5,173.21$461,229
2023$5,058.71$452,185
2022$5,044.95$443,319
2021$5,041.73$434,626
2020$4,839.7$430,170
2019$4,892.04$421,735
2018$4,784.33$413,466
2017$4,571.55$405,359
2016$4,571.55$397,411
2015$4,450.03$391,442
2014$4,421.75$383,774
2013$0$382,040
2012$0$374,549
2011$0$367,204
2010$0$364,460
2009$0$296,566
2008$0$290,751
2007$0$285,050
2006$0$279,461
2005$0$273,982
2004$0$268,609
2003$0$263,686
2002$0$258,515
2001$0$253,446
2000$0$246,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,392
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: $1,239,000Rent Basis: Observed Comp Model ($4,142/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $620/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.20%

NOI: $27,304/yr

Cash-on-Cash Yield
-17.5%

On $284,970 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.7%

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)-$294/mo
Homeowner / Hazard Insurance-$620/mo
Vacancy Reserve (5% of rent)-$207/mo
Repairs & Maintenance (10% of rent)-$414/mo
Property Management (8% of rent)-$331/mo
Total Pure Operating Expenses-$1,867/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,142/mo
Less: Operating Expenses-$1,867/mo
Net Operating Income (NOI)+$2,275/mo
Less: Debt Service (30yr @ 6.75%)-$6,429/mo
Net Cash Flow
$-4,154/mo
$-49,843/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cucamonga.