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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2005
- Price/Sqft : $227.94
- 8 Days on Market
- MLS # : IV21047634
- Updated Date : 03/13/2021 at 08:41
CONSTRUCTION
- Beds : 4
- Floor Size : 2,759 sqft
- Baths : 3 full
Listing Agent
Realty Masters & Associates
Listing Agent's Description
Stunning Sycamore Creek home with a Master bedroom downstairs. Brilliant natural wood accents throughout the home, entry hall that gives you the wow factor once you walk into this large 2700+ square foot home! Freshly painted interior farmhouse modern fixtures that compliment the barn doors in the dining room, the fireplace in the family room keeps it cozy with the 16 feet high ceilings. The kitchen is bright and opens up to the family room with lots of natural light and can be adjusted with the plantation shutters to allow how much natural light you feel best. All stainless steel appliances, double oven, a 5 burner cook top stove with a brand new microwave, granite counters and granite island perfect for the chef in the family. The downstairs master has high ceilings and a myriad of wood accents on the wall that is inviting to the masses; a walk-in closet and shelving along with a path that leads right to the garden tub/shower combo creating luxury and comfort. An indoor laundry room with cabinet space, shelving and a convenient sink for the daily to do's made simple. Ceiling fans in all rooms, a large loft, central a/c and to keep the utilities lowered, 31 solar panels for future paced savings. A leased water softener system, custom built-in shelving in the garage, 3 car tandem garage, all that to include a gorgeous surrounding of rolling hills, sublime sunsets and sunrises in a master community that truly exemplifies living a quality lifestyle with excellence!
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)
- 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's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 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)
- 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]
- 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)
- As part of Southern California area, Inland Empire market inherits all the benefits from the area.
PRICE & RENT TRENDS
Neighborhood: Sycamore Creek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sycamore Creek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,490 |
| EXPENSES | Loan Payment | -$2,184 |
| Property Tax | -$616 | |
| Property Insurance | -$94 | |
| HOA | -$75 | |
| Property Management Fees | -$147 | |
|
CASH FLOW
-$626
|
||
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.
$628,888
PROJECTED PRICE
$2,490
PROJECTED RENT
0.40%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.95% |
| Appreciation Year (1-5) | 6.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.35% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$172,405
LOAN DETAILS
$2,184
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $157,222 |
| Loan Amount | $471,666 |
0.83
YEARS SAVED
$2,127
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,490
LIST RENT -
$0.9
LIST RENT PER SQFT
-
$2,456
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
-
11310 Tesota Loop Street Corona, CA 2
- 4 beds 3 baths ∙ 2,759 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,759 Sqft ∙ Built 2005
- Rent
- Rent Per SQFT
- $2,490
- $0.90
-
25523 Fuchsia Court Corona, CA 1
- 4 beds 3 baths ∙ 2,717 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,717 Sqft ∙ Built 2005
LEASED 09/26/19- Rent
- Rent Per SQFT
- $2,400
- $0.88
-
25109 Cypress Street Corona, CA 3
- 3 beds 3 baths ∙ 2,789 Sqft ∙ Built 2005 3 beds 3 baths ∙ 2,789 Sqft ∙ Built 2005
LEASED 09/17/19- Rent
- Rent Per SQFT
- $2,500
- $0.90
-
24874 Mulberry Road Corona, CA 4
- 3 beds 3 baths ∙ 2,899 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,899 Sqft ∙ Built 2006
LEASED 06/24/20- Rent
- Rent Per SQFT
- $2,500
- $0.86
-
11166 Tesota Loop Street Corona, CA 5
- 4 beds 3 baths ∙ 2,759 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,759 Sqft ∙ Built 2005
LEASED 04/30/20- Rent
- Rent Per SQFT
- $2,550
- $0.92
PROPERTY LISTING DETAILS
Realty Masters & Associates
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: IV21047634
Last Updated: 03/13/2021
