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 1971
- Price/Sqft : $721.06
- 3 Days on Market
- MLS # : EB40933596
- Updated Date : 01/08/2021 at 11:59
CONSTRUCTION
- Beds : 3
- Floor Size : 1,040 sqft
- Baths : 1 full , 1 half
Listing Agent
Homecoin.com
Listing Agent's Description
Don't miss this beautiful 3 bedroom, 1.5 bathroom home with stylish upgrades throughout. You will love the updated kitchen that features quartz countertops, subway tile backsplash, fresh paint and new appliances! Remodeled bathrooms, new laminate flooring throughout, fresh paint, recessed lighting, dual pane windows and more! This is a perfect Livermore starter home.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Springtown
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Springtown
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,580 |
| EXPENSES | Loan Payment | -$2,605 |
| Property Tax | -$842 | |
| Property Insurance | -$52 | |
| HOA | -$360 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$1,428
|
||
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.
$749,900
PROJECTED PRICE
$2,580
PROJECTED RENT
0.34%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 10.1% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$204,474
LOAN DETAILS
$2,605
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $187,475 |
| Loan Amount | $562,425 |
0
YEARS SAVED
$12
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,580
LIST RENT -
$2.48
LIST RENT PER SQFT
-
$2,590
COMP ESTIMATED VALUE -
$2.49
COMP AVG. RENT PER SQFT
Comps Range
-
1446 Heather Ln Livermore, CA 1
- 3 beds 2 baths ∙ 1,040 Sqft ∙ Built 1971 3 beds 2 baths ∙ 1,040 Sqft ∙ Built 1971
- Rent
- Rent Per SQFT
- $2,580
- $2.48
-
5656 Haggin Oaks Ave Livermore, CA 2
- 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1977
LEASED 07/11/20- Rent
- Rent Per SQFT
- $2,800
- $2.38
-
1565 Morning Glory Cir Livermore, CA 3
- 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1989 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1989
LEASED 10/27/19- Rent
- Rent Per SQFT
- $2,975
- $2.53
-
4122 Bristlecone Way Livermore, CA 4
- 3 beds 2 baths ∙ 1,224 Sqft ∙ Built 1986 3 beds 2 baths ∙ 1,224 Sqft ∙ Built 1986
LEASED 04/16/20- Rent
- Rent Per SQFT
- $2,975
- $2.43
-
1715 Carnation Cir Livermore, CA 5
- 3 beds 2 baths ∙ 1,135 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,135 Sqft ∙ Built 1980
LEASED 04/29/20- Rent
- Rent Per SQFT
- $2,975
- $2.62
PROPERTY LISTING DETAILS
Homecoin.com
