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

11126 El Arco Drive Whittier, CA 90604

4 Beds 1 Baths 1,727 sqft Built 1954

$698,000

List Price

$2,790

$2.5K - $3K

Rent Est.

PROPERTY INFO

February 14, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1954
  • Price/Sqft : $404.17
  • 2 Days on Market
  • MLS # : PW21013025
  • Updated Date : 02/13/2021 at 18:32
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,727 sqft
  • Baths : 1 full
Listing Agent

Coldwell Banker Alliance

Listing Agent's Description

This is a TURNKEY property with lots of room & is well-maintained in one of Whittier’s greatest neighborhoods near parks, schools, the library and Whittwood Shopping Center. There are 4 beds & 2 baths in 1727 sq ft. Maple engineered hardwood flooring throughout. Both bathrooms have been beautifully updated. The king size master bedroom has an en suite bath with a walk-in shower. The other bathroom has a jetted tub & separate shower. The sparkling kitchen has updated granite counters, white cabinetry with lots of storage, a dishwasher, trash compactor & Bosch range & oven. There is a nice sitting area in the kitchen for intimate dining in addition to the large dining room/living room space. Enjoy your cozy and private backyard for those barbecues coming up. Newer roof, separate laundry room (includes Maytag washer & dryer set), central air, 2-car attached garage, the list goes on.

SEE MORE

MARKET HIGHLIGHTS

  • 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 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]
  • As part of Southern California area, Los Angeles market inherits all the benefits from the area.
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 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)
  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Whittier

NeighborhoodNIR Market*CityMarket2010Year20002019200k250k300k350k400k450k500k550k600kPrice in $178k622k

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

Neighborhood: Whittier

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q21600180020002200240026002800Rent in $14492941

* 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
Scott Avenue Elementary School Primary Regular 644 25 7
Granada Middle School Middle Regular 1,087 41 8
La Serna High School High Regular 2,940 100 9

Scott Avenue Elementary School

  • Education Level: Primary
  • # of students: 644
  • # of teachers: 25
7
GreatSchools Rating

Granada Middle School

  • Education Level: Middle
  • # of students: 1,087
  • # of teachers: 41
8
GreatSchools Rating

La Serna High School

  • Education Level: High
  • # of students: 2,940
  • # of teachers: 100
9
GreatSchools Rating
 

$628,200$767,800$698,000

PURCHASE PRICE

$2,511$3,069$2,790

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,790
EXPENSES Loan Payment -$2,424
Property Tax -$743
Property Insurance -$69
Property Management Fees -$137
CASH FLOW
-$583

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.

$698,000

PROJECTED PRICE

$2,790

PROJECTED RENT

0.40%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.48%
Appreciation Year (1-5) 6.2%
Maintenance Year (1-5) 8.00%
Vacancy 4.69%
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-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$190,720

INVESTMENT

$190,720

Down Payment
$174,500
Rehab Estimate
$5,750
Closing Costs
$10,470

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$2,424

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $174,500
Loan Amount $523,500
See What Happens When You Reinvest Cash Flow

2

YEARS SAVED

$9,054

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,790

    LIST RENT
  • $1.62

    LIST RENT PER SQFT
  • $2,923

    COMP ESTIMATED VALUE
  • $1.69

    COMP AVG. RENT PER SQFT
Comps Range
$2,750
1$2,7502$2,7903$2,9004$2,9005$2,900
$2,900
RENT COMPS ANALYSIS
  • 11126 El Arco Drive Whittier, CA 2
    • 4 beds 1 baths ∙ 1,727 Sqft ∙ Built 1954 4 beds 1 baths ∙ 1,727 Sqft ∙ Built 1954
    • Rent
    • Rent Per SQFT
    •  
    • $2,790
    • $1.62
    •  
  • 15744 Marlinton Drive Whittier, CA 1
    • 3 beds 2 baths ∙ 1,784 Sqft ∙ Built 1961 3 beds 2 baths ∙ 1,784 Sqft ∙ Built 1961
    LEASED 03/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,750
    • $1.54
    •  
  • 10847 Lindesmith Avenue Whittier, CA 3
    • 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 1955 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 1955
    LEASED 11/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.75
    •  
  • 10502 Bluefield Avenue Whittier, CA 4
    • 4 beds 1 baths ∙ 1,743 Sqft ∙ Built 1954 4 beds 1 baths ∙ 1,743 Sqft ∙ Built 1954
    LEASED 01/17/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.66
    •  
  • 11734 Broadfield Drive La Mirada, CA 5
    • 3 beds 2 baths ∙ 1,594 Sqft ∙ Built 1958 3 beds 2 baths ∙ 1,594 Sqft ∙ Built 1958
    LEASED 06/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.82
    •  
PROPERTY LISTING DETAILS
John Haynes
Coldwell Banker Alliance
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: PW21013025
Last Updated: 02/13/2021
BESbswy