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

13522 Goldmedal Avenue Chino, CA 91710

5 Beds 3 Baths 2,725 sqft Built 2004

$650,000

List Price

$2,690

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

November 02, 2020 RECENTLY ADDED
FACTS
  • Built In 2004
  • Price/Sqft : $238.53
  • 2 Days on Market
  • MLS # : SW20230878
  • Updated Date : 11/02/2020 at 10:09
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,725 sqft
  • Baths : 2 full , 1 half
Listing Agent

Coldwell Banker Kivett-teeters

Listing Agent's Description

Located in one of the most desirable areas of Chino In Crystal Lane Community This home sits at the end of the cul-de-sac with great curb appeal 5 bedrooms 3 baths Upon entering is a formal living room and formal dining room One bedroom is downstairs and one bath Large kitchen with many upgrades Back yard is easy care but great for entertaining Fireplace for those chilly evenings Inside laundry room Spacious loft The association offers pool area, jacuzzi, showers, picnic area and large kids play area for only $87.00 per mo Make this your family's new home

SEE MORE

MARKET HIGHLIGHTS

  • 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 area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 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)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • 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)
  • 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]
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
  • As part of Southern California area, Inland Empire market inherits all the benefits from the area.

PRICE & RENT TRENDS

Neighborhood: Chino

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450k500k550kPrice in $143k560k

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

Neighborhood: Chino

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q21100120013001400150016001700180019002000210022002300Rent in $10822394

* 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
Howard Cattle Elementary School Primary Regular 695 24 4
Howard Cattle Elementary School Middle Regular 695 24 4
Chino High School High Regular 2,369 99 5

Howard Cattle Elementary School

  • Education Level: Primary
  • # of students: 695
  • # of teachers: 24
4
GreatSchools Rating

Howard Cattle Elementary School

  • Education Level: Middle
  • # of students: 695
  • # of teachers: 24
4
GreatSchools Rating

Chino High School

  • Education Level: High
  • # of students: 2,369
  • # of teachers: 99
5
GreatSchools Rating
 

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

PURCHASE PRICE

$2,421$2,959$2,690

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,690
EXPENSES Loan Payment -$2,398
Property Tax -$622
Property Insurance -$93
HOA -$87
Property Management Fees -$159
CASH FLOW
-$669

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

$2,690

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.96%
Appreciation Year (1-5) 6.7%
Maintenance Year (1-5) 8.00%
Vacancy 5.43%
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-$10k-$5.0k$0.0$5.0k$10k

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$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 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,398

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $162,500
Loan Amount $487,500
See What Happens When You Reinvest Cash Flow

1.08

YEARS SAVED

$3,462

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,690

    LIST RENT
  • $0.99

    LIST RENT PER SQFT
  • $2,875

    COMP ESTIMATED VALUE
  • $1.06

    COMP AVG. RENT PER SQFT
Comps Range
$2,650
1$2,6502$2,6903$2,7504$2,8505$2,980
$2,980
RENT COMPS ANALYSIS
  • 13522 Goldmedal Avenue Chino, CA 2
    • 5 beds 3 baths ∙ 2,725 Sqft ∙ Built 2004 5 beds 3 baths ∙ 2,725 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $2,690
    • $0.99
    •  
  • 13471 San Antonio Avenue Chino, CA 1
    • 4 beds 3 baths ∙ 2,616 Sqft ∙ Built 1989 4 beds 3 baths ∙ 2,616 Sqft ∙ Built 1989
    LEASED 10/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,650
    • $1.01
    •  
  • 6941 Angora Street Chino, CA 3
    • 5 beds 3 baths ∙ 2,725 Sqft ∙ Built 2004 5 beds 3 baths ∙ 2,725 Sqft ∙ Built 2004
    LEASED 09/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,750
    • $1.01
    •  
  • 6844 Groves Street Chino, CA 4
    • 4 beds 3 baths ∙ 2,616 Sqft ∙ Built 1991 4 beds 3 baths ∙ 2,616 Sqft ∙ Built 1991
    LEASED 07/28/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $1.09
    •  
  • 13130 Robin Court Chino, CA 5
    • 5 beds 3 baths ∙ 2,677 Sqft ∙ Built 1989 5 beds 3 baths ∙ 2,677 Sqft ∙ Built 1989
    LEASED 05/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,980
    • $1.11
    •  
PROPERTY LISTING DETAILS
Vicki Montague
Coldwell Banker Kivett-teeters
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: SW20230878
Last Updated: 11/02/2020
BESbswy