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

11590 Fenwick Ct. Dublin, CA 94568

4 Beds 3 Baths 2,052 sqft Built 1987

$1,219,000

List Price

$3,830

$3.6K - $4.1K

Rent Est.

PROPERTY INFO

December 22, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1987
  • Price/Sqft : $594.05
  • 6 Days on Market
  • MLS # : BE40931606
  • Updated Date : 12/24/2020 at 06:22
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,052 sqft
  • Baths : 2 full , 1 half
Listing Agent

Keller Williams Realty

Listing Agent's Description

Gorgeous home located in the desirable Westside Dublin in park-like setting with redwood trees, large 800 sq ft redwood deck for entertaining and plenty of privacy, side access to park your RV or boat. Interior highlights include updated kitchen (stainless steel appliances, large pantry, new lighting), updated baths, flooring, fresh paint and new AC and furnace units. The spacious living room and connecting dining room showcases a large slider opening to the beautiful and private redwood deck. Downstairs features spacious family room with fireplace, access to redwood deck, wet bar, � bath and laundry closet. Upstairs 4 bedrooms, 2 bathrooms, spacious master suite with dual vanities and full bathroom. Exterior highlights include freshly painted exterior, over 17,000 square foot lot room for pool, side access for parking RV or boat.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: West Dublin

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

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

Neighborhood: West Dublin

NeighborhoodNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* 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
Dublin Elementary School Primary Regular 754 32 8
Wells Middle School Middle Regular 863 39 6
Dublin High School High Regular 2,062 87 10

Dublin Elementary School

  • Education Level: Primary
  • # of students: 754
  • # of teachers: 32
8
GreatSchools Rating

Wells Middle School

  • Education Level: Middle
  • # of students: 863
  • # of teachers: 39
6
GreatSchools Rating

Dublin High School

  • Education Level: High
  • # of students: 2,062
  • # of teachers: 87
10
GreatSchools Rating
 

$1,097,100$1,340,900$1,219,000

PURCHASE PRICE

$3,447$4,213$3,830

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,830
EXPENSES Loan Payment -$4,498
Property Tax -$1,407
Property Insurance -$77
Property Management Fees -$188
CASH FLOW
-$2,339

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.

$1,219,000

PROJECTED PRICE

$3,830

PROJECTED RENT

0.31%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 7.7%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
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$2.5M$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$40k-$35k-$30k-$25k-$20k-$15k-$10k-$5.0k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$328,785

INVESTMENT

$328,785

Down Payment
$304,750
Rehab Estimate
$5,750
Closing Costs
$18,285

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$4,498

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $304,750
Loan Amount $914,250
See What Happens When You Reinvest Cash Flow

0.08

YEARS SAVED

$74

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
  • $3,812

    COMP ESTIMATED VALUE
  • $1.86

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,4003$3,7004$3,8005$3,950
$3,950
RENT COMPS ANALYSIS
  • 11590 Fenwick Ct. Dublin, CA 1
    • 4 beds 3 baths ∙ 2,052 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,052 Sqft ∙ Built 1987
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 93 Elmwood Dr San Ramon, CA 2
    • 4 beds 3 baths ∙ 1,772 Sqft ∙ Built 1996 4 beds 3 baths ∙ 1,772 Sqft ∙ Built 1996
    LEASED 12/14/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.92
    •  
  • 9462 Thunderbird Pl San Ramon, CA 3
    • 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977
    LEASED 02/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,700
    • $1.75
    •  
  • 11552 Rolling Hills Dr Dublin, CA 4
    • 3 beds 3 baths ∙ 2,062 Sqft ∙ Built 1987 3 beds 3 baths ∙ 2,062 Sqft ∙ Built 1987
    LEASED 09/27/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,800
    • $1.84
    •  
  • 11590 Fenwick Ct Dublin, CA 5
    • 4 beds 3 baths ∙ 2,052 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,052 Sqft ∙ Built 1987
    LEASED 11/14/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,950
    • $1.92
    •  
PROPERTY LISTING DETAILS
Joe Castillo
Keller Williams Realty
BESbswy