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
INVESTimate
$550,000
List Price
$151,500
REQUEST INFO
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1968
- Price/Sqft : $279.47
- 2 Days on Market
- MLS # : EB40918098
- Updated Date : 08/25/2020 at 08:09
CONSTRUCTION
- Beds : 4
- Floor Size : 1,968 sqft
- Baths : 2 full
Listing Agent
Rick Fuller Inc.
Listing Agent's Description
Beautifully updated single story home. Gourmet kitchen with stainless appliances, granite counter tops and updated cabinets.� Wide plank flooring and ceiling fans. Tons of space; formal living room, family room with fireplace and over sized bonus room with slider to back yard.� Spacious master bedroom with refreshed bath. Gorgeous backyard with stamped covered patio, raised flower beds, water fountain, storage shed and RV parking.� Fantastic location; close to restaurants, shopping and schools. Don't miss this one!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
INCOME | Rent | $2,600 |
EXPENSES | Loan Payment | -$2,029 |
Property Tax | -$641 | |
Property Insurance | -$75 | |
Property Management Fees | -$149 | |
CASH FLOW
-$294
|
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.
$550,000
PROJECTED PRICE
$2,600
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 5.00% |
Appreciation Year (1-5) | 11.28% |
Maintenance Year (1-5) | 8.00% |
Vacancy | 4.63% |
Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$151,500
LOAN DETAILS
$2,029
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $137,500 |
Loan Amount | $412,500 |
4.42
YEARS SAVED
$28,526
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
-
$2,716
COMP ESTIMATED VALUE -
$1.38
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
Rick Fuller Inc.