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
- Built In 1979
- Price/Sqft : $383.88
- 6 Days on Market
- MLS # : CC40927386
- Updated Date : 10/31/2020 at 15:56
CONSTRUCTION
- Beds : 3
- Floor Size : 1,998 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Bartels
Listing Agent's Description
Welcome Home. A very well-maintained almost 2000 square feet of living space home. The property is move-in condition with three bedrooms, two full baths, two fireplaces in the living room and master bedroom, kitchen, dining room that opens to a covered patio and a very large backyard with RV parking...there is so much to enjoy. The low-maintenance backyard has plenty of leveled space to enjoy and relax, play or garden and nice uphill slope. Located close to school and shopping, BART is only 15 minutes away. Hop on Hwy 80 and you are in SF in 40 minutes, 25 to Oakland/Berkeley. Concord/Walnut Creek is only 25 minutes and 45 minutes to San Jose through Hwy 4. This is truly a must see.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: View Pointe
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: View Pointe
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,920 |
| EXPENSES | Loan Payment | -$2,830 |
| Property Tax | -$913 | |
| Property Insurance | -$75 | |
| HOA | -$40 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$1,087
|
||
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.
$767,000
PROJECTED PRICE
$2,920
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 12.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$209,005
LOAN DETAILS
$2,830
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $191,750 |
| Loan Amount | $575,250 |
0.42
YEARS SAVED
$1,120
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$0
LIST RENT -
$0
LIST RENT PER SQFT
-
$2,927
COMP ESTIMATED VALUE -
$1.47
COMP AVG. RENT PER SQFT
Comps Range
-
1139 Langlie Rodeo, CA 1
- 3 beds 2 baths ∙ 1,998 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,998 Sqft ∙ Built 1979
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
136 Daisy Ct Hercules, CA 2
- 4 beds 3 baths ∙ 2,247 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,247 Sqft ∙ Built 1978
![property image]()
LEASED 01/06/20- Rent
- Rent Per SQFT
- $3,000
- $1.34
-
313 Violet Rd Hercules, CA 3
- 4 beds 3 baths ∙ 2,326 Sqft ∙ Built 1979 4 beds 3 baths ∙ 2,326 Sqft ∙ Built 1979
![property image]()
LEASED 07/24/20- Rent
- Rent Per SQFT
- $3,700
- $1.59
PROPERTY LISTING DETAILS
Coldwell Banker Bartels
