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
- 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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Clayton
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
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
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$254,585
LOAN DETAILS
$3,262
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $234,750 |
| Loan Amount | $704,250 |
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
-
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
Compass
