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

127 Azalea Ct Hercules, CA 94547

3 Beds 2 Baths 1,533 sqft Built 1975

$624,900

List Price

$3,030

$2.8K - $3.3K

Rent Est.

PROPERTY INFO

December 26, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1975
  • Price/Sqft : $407.63
  • 2 Days on Market
  • MLS # : CC40932666
  • Updated Date : 12/26/2020 at 21:28
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,533 sqft
  • Baths : 2 full
Listing Agent

Realty One Group Future

Listing Agent's Description

Welcome to this wonderful single-story 3 bed, 2 bath home that offers a fresh and functional open layout where an abundance of light cascades throughout. It is a special retreat from the day-to-day. The property features some recent updates including the floors, vanities, and designer paint inside and out. The private backyard retreat welcomes you to sip your morning coffee while enjoying the beauty and convenience of the drought-tolerant landscape. Conveniently located in a private cul-de-sac with restaurants, shopping, and major freeway access nearby. MUST SEE! 3D Virtual Tour (Copy/Paste): https://tinyurl.com/Azalea3D

SEE MORE

PRICE & RENT TRENDS

Neighborhood: The Flowers

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $252k1087k

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

Neighborhood: The Flowers

NeighborhoodNIR Market*CityMarket2010Year20012019 Q21800200022002400260028003000Rent in $16323193

* 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
Lupine Hills Elementary School Primary Regular 410 17 3
Hercules Middle School Middle Regular 636 28 5
Hercules High School High Regular 935 38 5

Lupine Hills Elementary School

  • Education Level: Primary
  • # of students: 410
  • # of teachers: 17
3
GreatSchools Rating

Hercules Middle School

  • Education Level: Middle
  • # of students: 636
  • # of teachers: 28
5
GreatSchools Rating

Hercules High School

  • Education Level: High
  • # of students: 935
  • # of teachers: 38
5
GreatSchools Rating
 

$562,410$687,390$624,900

PURCHASE PRICE

$2,727$3,333$3,030

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,030
EXPENSES Loan Payment -$2,306
Property Tax -$735
Property Insurance -$64
Property Management Fees -$149
CASH FLOW
-$224

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.

$624,900

PROJECTED PRICE

$3,030

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.5%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$171,349

INVESTMENT

$171,349

Down Payment
$156,225
Rehab Estimate
$5,750
Closing Costs
$9,374

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,306

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $156,225
Loan Amount $468,675
See What Happens When You Reinvest Cash Flow

5.33

YEARS SAVED

$41,456

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
  • $2,698

    COMP ESTIMATED VALUE
  • $1.76

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,4003$2,900
$2,900
RENT COMPS ANALYSIS
  • 127 Azalea Ct Hercules, CA 1
    • 3 beds 2 baths ∙ 1,533 Sqft ∙ Built 1975 3 beds 2 baths ∙ 1,533 Sqft ∙ Built 1975
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 7 Plateau Ct Hercules, CA 2
    • 3 beds 3 baths ∙ 1,434 Sqft ∙ Built 1980 3 beds 3 baths ∙ 1,434 Sqft ∙ Built 1980
    LEASED 02/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $1.67
    •  
  • 860 Hawthorne Dr Rodeo, CA 3
    • 3 beds 2 baths ∙ 1,571 Sqft ∙ Built 1966 3 beds 2 baths ∙ 1,571 Sqft ∙ Built 1966
    LEASED 01/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.85
    •  
PROPERTY LISTING DETAILS
Jason Maddox
Realty One Group Future
BESbswy