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 2015
- Price/Sqft : $454.04
- 2 Days on Market
- MLS # : BE40934541
- Updated Date : 01/16/2021 at 13:36
CONSTRUCTION
- Beds : 4
- Floor Size : 2,861 sqft
- Baths : 3 full , 1 half
Listing Agent
Re/max Accord
Listing Agent's Description
The one you have been waiting for. Five years new, full bed and bath on first level. Elevator to get you up and down from first level and garage to the upper levels. Numerous builder upgrades thru ought home. Kitchen features a center island with upgraded counters and cabinets. Wide open floor plan on this level allows for entertaining , formal dining and the outdoor patio located on this floor. The upstairs has three bedrooms, the primary bedroom has separate tub and stall shower. Upgraded vanity counters add a special touch. The upgraded window coverings allow for natural light and also privacy. Light bright and ready to move right in.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Township Square
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Township Square
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $4,560 |
| EXPENSES | Loan Payment | -$4,512 |
| Property Tax | -$1,244 | |
| Property Insurance | -$96 | |
| HOA | -$271 | |
| Property Management Fees | -$223 | |
|
CASH FLOW
-$1,787
|
||
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.
$1,299,000
PROJECTED PRICE
$4,560
PROJECTED RENT
0.35%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.0% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$349,985
LOAN DETAILS
$4,512
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $324,750 |
| Loan Amount | $974,250 |
0.33
YEARS SAVED
$837
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
-
$4,621
COMP ESTIMATED VALUE -
$1.62
COMP AVG. RENT PER SQFT
Comps Range
-
1452 Freeman Ln Pleasanton, CA 1
- 4 beds 4 baths ∙ 2,861 Sqft ∙ Built 2015 4 beds 4 baths ∙ 2,861 Sqft ∙ Built 2015
- Rent
- Rent Per SQFT
- $0
- $0.00
-
7879 Cypress Creek Ct Pleasanton, CA 2
- 4 beds 3 baths ∙ 3,021 Sqft ∙ Built 1995 4 beds 3 baths ∙ 3,021 Sqft ∙ Built 1995
LEASED 07/28/20- Rent
- Rent Per SQFT
- $4,495
- $1.49
-
1344 Oak Vista Way Pleasanton, CA 3
- 4 beds 3 baths ∙ 2,592 Sqft ∙ Built 2003 4 beds 3 baths ∙ 2,592 Sqft ∙ Built 2003
LEASED 06/02/20- Rent
- Rent Per SQFT
- $4,500
- $1.74
PROPERTY LISTING DETAILS
Re/max Accord
