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
1455 San Jose St. 
San Leandro, CA
94577
3 Beds 1 Baths 1,095 sqft
Built 1953
INVESTimate
$839,000
List Price
$228,085
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1953
- Price/Sqft : $766.21
- 7 Days on Market
- MLS # : BE40917620
- Updated Date : 08/24/2020 at 16:02
CONSTRUCTION
- Beds : 3
- Floor Size : 1,095 sqft
- Baths : 1 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
Welcome to 1455 San Jose St, perhaps the quietest block in Estudillo Estates. Resting on this street are a total of 6 homes. Offerings include a main house of 3 bedrooms, 1 bathroom.; along with and attached recently remodeled IN-LAW unit with private entrance. IN-LAW unit have full bath with laundry and full kitchen overlooking the backyard. Engineered floors and dual pane windows throughout! The main house consists of an open floor plan with adjacent dining area and formal dining room/family room which lead to a large pavers backyard. The kitchen includes spice maple cabinets, granite counter tops and induction range. Pantry/laundry room with sink are in house. Along with full disclosures the sellers have provided inspections and reports for your convenience: Home, Pest, Roof and Gutters, and Fireplace. Zoned HVAC system throughout property including 2 car garage. Enjoy the beautifully landscaped butterfly garden.Visit and discover your serene living space.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Estudillo Estates
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Estudillo Estates
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,220 |
| EXPENSES | Loan Payment | -$3,096 |
| Property Tax | -$957 | |
| Property Insurance | -$54 | |
| Property Management Fees | -$158 | |
|
CASH FLOW
-$1,044
|
||
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.
$839,000
PROJECTED PRICE
$3,220
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 10.06% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$228,085
LOAN DETAILS
$3,096
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $209,750 |
| Loan Amount | $629,250 |
0.92
YEARS SAVED
$3,606
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
-
$2,880
COMP ESTIMATED VALUE -
$2.63
COMP AVG. RENT PER SQFT
Comps Range
-
1455 San Jose St. San Leandro, 1
- 3 beds 1 baths ∙ 1,095 Sqft ∙ Built 1953 3 beds 1 baths ∙ 1,095 Sqft ∙ Built 1953
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1975 Trombas Ave San Leandro, 2
- 3 beds 2 baths ∙ 1,330 Sqft ∙ Built 1943 3 beds 2 baths ∙ 1,330 Sqft ∙ Built 1943
![property image]()
LEASED 05/24/19- Rent
- Rent Per SQFT
- $3,500
- $2.63
PROPERTY LISTING DETAILS
Coldwell Banker Realty
