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

1200 Easley Dr Clayton, CA 94517

4 Beds 3 Baths 2,188 sqft Built 1980

$939,000

List Price

$3,390

$3.1K - $3.6K

Rent Est.

PROPERTY INFO

January 08, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1980
  • Price/Sqft : $429.16
  • 4 Days on Market
  • MLS # : CC40933017
  • Updated Date : 01/09/2021 at 18:21
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,188 sqft
  • Baths : 2 full , 1 half
Listing Agent

Compass

Listing Agent's Description

Easley Estate's fantastic four bedroom split-level home. It is on a large lot with beautiful views of Mt Diablo from the front and back yard. The home is well maintained with hardwood floors, fresh paint, and has updating throughout such as granite and stainless kitchen. The large backyard has multiple decks for entertaining as well as a large flat grassy area and possible RV/boat parking. A perfect opportunity to live in Clayton's most sought after neighborhood!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Clayton

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

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

Neighborhood: Clayton

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
Mt. Diablo Elementary School Primary Regular 814 30 8
Diablo View Middle School Middle Regular 664 27 8
Clayton Valley Charter High School High Regular NA

Mt. Diablo Elementary School

  • Education Level: Primary
  • # of students: 814
  • # of teachers: 30
8
GreatSchools Rating

Diablo View Middle School

  • Education Level: Middle
  • # of students: 664
  • # of teachers: 27
8
GreatSchools Rating

Clayton Valley Charter High School

  • Education Level: High
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$845,100$1,032,900$939,000

PURCHASE PRICE

$3,051$3,729$3,390

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,390
EXPENSES Loan Payment -$3,262
Property Tax -$1,056
Property Insurance -$80
Property Management Fees -$166
CASH FLOW
-$1,174

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.

$939,000

PROJECTED PRICE

$3,390

PROJECTED RENT

0.36%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 5.8%
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

PROJECTED ANNUAL CASH FLOW

11530-$20k-$15k-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$254,585

INVESTMENT

$254,585

Down Payment
$234,750
Rehab Estimate
$5,750
Closing Costs
$14,085

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$3,262

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $234,750
Loan Amount $704,250
See What Happens When You Reinvest Cash Flow

0.58

YEARS SAVED

$1,887

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
  • $3,384

    COMP ESTIMATED VALUE
  • $1.55

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,2003$3,7004$3,850
$3,850
RENT COMPS ANALYSIS
  • 1200 Easley Dr Clayton, CA 1
    • 4 beds 3 baths ∙ 2,188 Sqft ∙ Built 1980 4 beds 3 baths ∙ 2,188 Sqft ∙ Built 1980
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5569 Southbrook Drive Clayton, CA 2
    • 3 beds 3 baths ∙ 2,024 Sqft ∙ Built 1965 3 beds 3 baths ∙ 2,024 Sqft ∙ Built 1965
    LEASED 10/24/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.58
    •  
  • 323 Mt Sierra Pl Clayton, CA 3
    • 5 beds 3 baths ∙ 2,481 Sqft ∙ Built 1979 5 beds 3 baths ∙ 2,481 Sqft ∙ Built 1979
    LEASED 01/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,700
    • $1.49
    •  
  • 333 Ahwanee Ln Clayton, CA 4
    • 4 beds 3 baths ∙ 2,448 Sqft ∙ Built 1992 4 beds 3 baths ∙ 2,448 Sqft ∙ Built 1992
    LEASED 12/05/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,850
    • $1.57
    •  
PROPERTY LISTING DETAILS
Lynne French
Compass
BESbswy