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 1977
- Price/Sqft : $291.60
- 3 Days on Market
- MLS # : CC40930431
- Updated Date : 11/28/2020 at 08:16
CONSTRUCTION
- Beds : 4
- Floor Size : 2,023 sqft
- Baths : 2 full , 1 half
Listing Agent
Bay Area Investment Group
Listing Agent's Description
Exceptional Value!! This Beautiful Updated & Spacious Home Features Include: 4 BRs, Fully Remodeled 2.5 Bathrooms w/High End Materials, Dual Pane Windows, Upgraded kitchen w/Stainless Appliances, Recess Lights, Skylight, Granite Countertops & a Large Island; Newer laminate & Tile Floors in Main Living & Family Area, Exterior Double Front Entry Door with Marble Tiles in the Foyer & a 5 Ton Goodman's AC Unit!! Entire Interior & Exterior Painted over the Past few Months! Beautifully landscaped & Meticulously Maintained Front Yard Surrounded with a Complementary Iron Fence, Freshly Planted Lawn & Auto Sprinkler System; Stone Privacy Wall, Exterior Light Fixtures, RV/Boat Parking, 17'X80' long Workshop with Multiple Car Parking & Secured with a Durable Iron Gate plus a Large Private Back yard w/Storage, New Fence & Evergreen Trees for Privacy. Conveniently Located to Schools, Shopping, Transportation, BART & HWY-4!! Cul-De-Sac Location. An Absolute pride of ownership!!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,630 |
| EXPENSES | Loan Payment | -$2,176 |
| Property Tax | -$645 | |
| Property Insurance | -$76 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$417
|
||
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.
$589,900
PROJECTED PRICE
$2,630
PROJECTED RENT
0.45%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 12.4% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.63% |
| 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
$162,074
LOAN DETAILS
$2,176
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $147,475 |
| Loan Amount | $442,425 |
3.5
YEARS SAVED
$21,464
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
-
$2,807
COMP ESTIMATED VALUE -
$1.39
COMP AVG. RENT PER SQFT
Comps Range
-
1305 Tarryton Ct Antioch, CA 1
- 4 beds 3 baths ∙ 2,023 Sqft ∙ Built 1977 4 beds 3 baths ∙ 2,023 Sqft ∙ Built 1977
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4012 Rocky Point Dr Antioch, CA 2
- 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986
LEASED 01/04/20- Rent
- Rent Per SQFT
- $2,500
- $1.31
-
2909 Bluebonnet Ct Antioch, CA 3
- 4 beds 2 baths ∙ 1,907 Sqft ∙ Built 1986 4 beds 2 baths ∙ 1,907 Sqft ∙ Built 1986
LEASED 02/07/20- Rent
- Rent Per SQFT
- $2,600
- $1.36
-
3345 Barmouth Dr Antioch, CA 4
- 4 beds 3 baths ∙ 1,857 Sqft ∙ Built 1984 4 beds 3 baths ∙ 1,857 Sqft ∙ Built 1984
LEASED 04/04/20- Rent
- Rent Per SQFT
- $2,650
- $1.43
-
1211 Chelsea Ct Antioch, CA 5
- 4 beds 3 baths ∙ 1,863 Sqft ∙ Built 1977 4 beds 3 baths ∙ 1,863 Sqft ∙ Built 1977
LEASED 03/16/20- Rent
- Rent Per SQFT
- $2,700
- $1.45
PROPERTY LISTING DETAILS
Bay Area Investment Group
