Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

10222 Moorpark St. Spring Valley, CA 91978

3 Beds 2 Baths 1,638 sqft Built 1978

$574,900

List Price

$2,690

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

November 12, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1978
  • Price/Sqft : $350.98
  • 4 Days on Market
  • MLS # : 200051449
  • Updated Date : 11/12/2020 at 20:21
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,638 sqft
  • Baths : 2 full
Listing Agent

Keller Williams Realty

Listing Agent's Description

YOU WON'T WANT TO MISS THIS RARE AND HIGHLY SOUGHT AFTER SINGLE STORY HOME IN CRESTWOOD! THIS BEAUTIFULLY REMODELED 3 BEDROOM, 2 BATH HOME BOASTS A BRAND NEW KITCHEN, NEWER FLOORING THROUGHOUT, UPDATED BATHROOMS, DUAL PATIOS, SOLAR AND SO MUCH MORE! EXTREMELY LARGE BEDROOMS AND HUGE MASTER W/ WALK-IN CLOSET. ENTERTAIN YOUR FAMILY AND FRIENDS WITH A COZY FIRE IN YOUR LIVINGROOM OR IN YOUR BACKYARD BUILT-IN BELOW GROUND LEVEL FIRE PIT! THIS HOME REFLECTS THE ULTIMATE PRIDE IN OWNERSHIP AND WON'T LAST LONG!!

SEE MORE

MARKET HIGHLIGHTS

  • As part of Southern California area, San Diego market inherits all the benefits from the area.
  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)

PRICE & RENT TRENDS

Neighborhood: Spring Valley

NeighborhoodNIR Market*CityMarket2010Year20002019250k300k350k400k450k500k550kPrice in $201k594k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Spring Valley

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q214001600180020002200240026002800Rent in $13612885

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Loma Elementary School Primary Regular 432 15 4
Loma Elementary School Middle Regular 432 15 4
Monte Vista High School High Regular 1,657 76 7

Loma Elementary School

  • Education Level: Primary
  • # of students: 432
  • # of teachers: 15
4
GreatSchools Rating

Loma Elementary School

  • Education Level: Middle
  • # of students: 432
  • # of teachers: 15
4
GreatSchools Rating

Monte Vista High School

  • Education Level: High
  • # of students: 1,657
  • # of teachers: 76
7
GreatSchools Rating
 

$517,410$632,390$574,900

PURCHASE PRICE

$2,421$2,959$2,690

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,690
EXPENSES Loan Payment -$2,121
Property Tax -$631
Property Insurance -$68
HOA -$130
Property Management Fees -$129
CASH FLOW
-$389

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 13% of earned rent to cover both maintenance and periods of vacancy.

$574,900

PROJECTED PRICE

$2,690

PROJECTED RENT

0.47%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.42%
Appreciation Year (1-5) 8.5%
Maintenance Year (1-5) 8.00%
Vacancy 4.80%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$158,099

INVESTMENT

$158,099

Down Payment
$143,725
Rehab Estimate
$5,750
Closing Costs
$8,624

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$2,121

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $143,725
Loan Amount $431,175
See What Happens When You Reinvest Cash Flow

3.58

YEARS SAVED

$21,883

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,690

    LIST RENT
  • $1.64

    LIST RENT PER SQFT
  • $2,875

    COMP ESTIMATED VALUE
  • $1.76

    COMP AVG. RENT PER SQFT
Comps Range
$2,495
1$2,4952$2,6903$2,9004$3,0005$3,095
$3,095
RENT COMPS ANALYSIS
  • 10222 Moorpark St. Spring Valley, CA 2
    • 3 beds 2 baths ∙ 1,638 Sqft ∙ Built 1978 3 beds 2 baths ∙ 1,638 Sqft ∙ Built 1978
    • Rent
    • Rent Per SQFT
    •  
    • $2,690
    • $1.64
    •  
  • 2390 Bar Bit Rd Spring Valley, CA 1
    • 4 beds 2 baths ∙ 1,445 Sqft ∙ Built 1974 4 beds 2 baths ∙ 1,445 Sqft ∙ Built 1974
    LEASED 05/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,495
    • $1.73
    •  
  • 10331 Moorpark St Spring Valley, CA 3
    • 4 beds 2 baths ∙ 1,638 Sqft ∙ Built 1980 4 beds 2 baths ∙ 1,638 Sqft ∙ Built 1980
    LEASED 03/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.77
    •  
  • 10008 Ledgeside St Spring Valley, CA 4
    • 4 beds 2 baths ∙ 1,720 Sqft ∙ Built 1976 4 beds 2 baths ∙ 1,720 Sqft ∙ Built 1976
    LEASED 04/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $1.74
    •  
  • 1426 San Bernardino Avenue Spring Valley, CA 5
    • 3 beds 3 baths ∙ 1,739 Sqft ∙ Built 1988 3 beds 3 baths ∙ 1,739 Sqft ∙ Built 1988
    LEASED 09/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,095
    • $1.78
    •  
PROPERTY LISTING DETAILS
Ronda Hopper
1.619.302.3119
Keller Williams Realty
BESbswy