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

1179 Sea Strand Ln San Diego, CA 92154

4 Beds 3 Baths 2,176 sqft Built 2005

$650,000

List Price

$3,210

$3K - $3.5K

Rent Est.

PROPERTY INFO

January 23, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $298.71
  • 2 Days on Market
  • MLS # : 210001952
  • Updated Date : 01/23/2021 at 18:24
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,176 sqft
  • Baths : 3 full
Listing Agent

Coldwell Banker West

Listing Agent's Description

Beautiful 4 bedroom 3 bath home with an office is the ideal home during covid times. This home recently had the kitchen remodeled and has been meticulously maintained. Bathrooms remodeled with beautiful travertine tile, upgraded back lawn to artificial grass. Stainless steel appliances in an amazing neighborhood! This home will go quick and won't stay on the market long. Call listing agent directly to set up a private showing.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • 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 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)
  • As part of Southern California area, San Diego market inherits all the benefits from the area.
  • 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]

PRICE & RENT TRENDS

Neighborhood: Califronia Terraces

NeighborhoodNIR Market*CityMarket2010Year20002019250k300k350k400k450k500k550k600kPrice in $223k621k

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

Neighborhood: Califronia Terraces

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q21600180020002200240026002800Rent in $14602982

* 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
Ocean View Hills School Primary Regular 682 27 6
Ocean View Hills School Middle Regular 682 27 6
San Ysidro High School High Regular 2,460 86 5

Ocean View Hills School

  • Education Level: Primary
  • # of students: 682
  • # of teachers: 27
6
GreatSchools Rating

Ocean View Hills School

  • Education Level: Middle
  • # of students: 682
  • # of teachers: 27
6
GreatSchools Rating

San Ysidro High School

  • Education Level: High
  • # of students: 2,460
  • # of teachers: 86
5
GreatSchools Rating
 

$585,000$715,000$650,000

PURCHASE PRICE

$2,889$3,531$3,210

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,210
EXPENSES Loan Payment -$2,258
Property Tax -$776
Property Insurance -$82
HOA -$48
Property Management Fees -$129
CASH FLOW
-$83

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.

$650,000

PROJECTED PRICE

$3,210

PROJECTED RENT

0.49%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.42%
Appreciation Year (1-5) 3.0%
Maintenance Year (1-5) 8.00%
Vacancy 4.80%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$178,000

INVESTMENT

$178,000

Down Payment
$162,500
Rehab Estimate
$5,750
Closing Costs
$9,750

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$2,258

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $162,500
Loan Amount $487,500
See What Happens When You Reinvest Cash Flow

6.42

YEARS SAVED

$49,246

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
  • $3,449

    COMP ESTIMATED VALUE
  • $1.59

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,0753$3,2004$3,3005$3,400
$3,400
RENT COMPS ANALYSIS
  • 1179 Sea Strand Ln San Diego, CA 1
    • 4 beds 3 baths ∙ 2,176 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,176 Sqft ∙ Built 2005
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5180 Seaglen Way San Diego, CA 2
    • 3 beds 3 baths ∙ 1,951 Sqft ∙ Built 2002 3 beds 3 baths ∙ 1,951 Sqft ∙ Built 2002
    LEASED 11/24/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,075
    • $1.58
    •  
  • 1207 Paseo Seashore #77 San Diego, CA 3
    • 4 beds 4 baths ∙ 2,034 Sqft ∙ Built 2017 4 beds 4 baths ∙ 2,034 Sqft ∙ Built 2017
    LEASED 08/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.57
    •  
  • 1252 Paseo Sea Breeze #8 San Diego, CA 4
    • 4 beds 4 baths ∙ 2,034 Sqft ∙ Built 2017 4 beds 4 baths ∙ 2,034 Sqft ∙ Built 2017
    LEASED 05/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $1.62
    •  
  • 5178 Westport View Dr San Diego, CA 5
    • 4 beds 3 baths ∙ 2,159 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,159 Sqft ∙ Built 2005
    LEASED 09/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.57
    •  
PROPERTY LISTING DETAILS
Adam Rutz-rivera
1.805.813.5161
Coldwell Banker West
BESbswy