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

1468 Fox Creek Ct Livermore, CA 94551

4 Beds 3 Baths 2,140 sqft Built 1998

$974,888

List Price

$2,950

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

October 28, 2020 RECENTLY ADDED
FACTS
  • Built In 1998
  • Price/Sqft : $455.56
  • 8 Days on Market
  • MLS # : BE40925447
  • Updated Date : 10/31/2020 at 15:12
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,140 sqft
  • Baths : 3 full
Listing Agent

Redfin

Listing Agent's Description

Great East facing home in a court location. This home has a spacious floor plan with an abundance of light and� laminate flooring throughout. The home has a bedroom and full bathroom on the lower level and a loft upstairs. Perfect home for entertaining from the open floor plan to the resort like backyard, featuring a beautiful pool and spa with waterfalls. The home is located near schools, parks, shopping and the freeway.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94551

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $262k1078k

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

Zip Code: 94551

ZipNIR Market*CityMarket2010Year20012019 Q2160018002000220024002600280030003200340036003800Rent in $14963863

* 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
Altamont Creek Elementary School Primary Regular 519 23 7
Andrew Christensen Middle School Middle Regular 661 30 7
Livermore High School High Regular 1,771 82 8

Altamont Creek Elementary School

  • Education Level: Primary
  • # of students: 519
  • # of teachers: 23
7
GreatSchools Rating

Andrew Christensen Middle School

  • Education Level: Middle
  • # of students: 661
  • # of teachers: 30
7
GreatSchools Rating

Livermore High School

  • Education Level: High
  • # of students: 1,771
  • # of teachers: 82
8
GreatSchools Rating
 

$877,399$1,072,377$974,888

PURCHASE PRICE

$2,655$3,245$2,950

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,950
EXPENSES Loan Payment -$3,597
Property Tax -$1,088
Property Insurance -$79
Property Management Fees -$149
CASH FLOW
-$1,963

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.

$974,888

PROJECTED PRICE

$2,950

PROJECTED RENT

0.30%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 9.6%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
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$2.5M$3.0M

PROJECTED ANNUAL CASH FLOW

11530-$30k-$25k-$20k-$15k-$10k-$5.0k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$264,095

INVESTMENT

$264,095

Down Payment
$243,722
Rehab Estimate
$5,750
Closing Costs
$14,623

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$3,597

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $243,722
Loan Amount $731,166
See What Happens When You Reinvest Cash Flow

0

YEARS SAVED

$29

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,950

    LIST RENT
  • $1.38

    LIST RENT PER SQFT
  • $1,787

    COMP ESTIMATED VALUE
  • $0.84

    COMP AVG. RENT PER SQFT
Comps Range
$2,200
1$2,2002$2,9503$3,350
$3,350
RENT COMPS ANALYSIS
  • 1468 Fox Creek Ct Livermore, CA 2
    • 4 beds 3 baths ∙ 2,140 Sqft ∙ Built 1998 4 beds 3 baths ∙ 2,140 Sqft ∙ Built 1998
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $1.38
    •  
  • 6308 Half Dome Wy Livermore, CA 1
    • 3 beds 3 baths ∙ 1,882 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,882 Sqft ∙ Built 1997
    property image
    LEASED 09/26/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,200
    • $1.17
    •  
  • 2173 Leafcrest Cmn Livermore, CA 3
    • 4 beds 3 baths ∙ 2,012 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,012 Sqft ∙ Built 1999
    property image
    LEASED 04/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,350
    • $1.67
    •  
PROPERTY LISTING DETAILS
Veronica Clyatt
Redfin
BESbswy