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 1972
- Price/Sqft : $322.78
- 4 Days on Market
- MLS # : BE40932965
- Updated Date : 01/02/2021 at 19:39
CONSTRUCTION
- Beds : 3
- Floor Size : 1,422 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
First time on market in almost 50 years - Only 1 Owner! Sunny and Bright Single-Story with 3 Bedrooms / 2 Baths. Formal Living Room; Family Room; Eat-In Kitchen - Plenty of Room! Gorgeous Dual Paned Windows. 2 Car Garage. Dreamy Backyard - partially terraced up - great for gardening. Possible SYA. Near schools, parks, shopping, restaurants, transportation and eBART. Look no further - your search is over!!!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,370 |
| EXPENSES | Loan Payment | -$1,694 |
| Property Tax | -$535 | |
| Property Insurance | -$61 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$69
|
||
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.
$459,000
PROJECTED PRICE
$2,370
PROJECTED RENT
0.52%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 11.3% |
| 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
$127,385
LOAN DETAILS
$1,694
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $114,750 |
| Loan Amount | $344,250 |
6.92
YEARS SAVED
$44,916
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
-
$2,204
COMP ESTIMATED VALUE -
$1.55
COMP AVG. RENT PER SQFT
Comps Range
-
1354 Alpine Dr Pittsburg, CA 1
- 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4404 Reimche Dr Antioch, CA 2
- 3 beds 2 baths ∙ 1,290 Sqft ∙ Built 1965 3 beds 2 baths ∙ 1,290 Sqft ∙ Built 1965
LEASED 12/20/19- Rent
- Rent Per SQFT
- $2,095
- $1.62
-
4337 Palo Verde Dr Pittsburg, CA 3
- 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972
LEASED 04/24/20- Rent
- Rent Per SQFT
- $2,100
- $1.48
PROPERTY LISTING DETAILS
Coldwell Banker Realty
