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

148 S Larkwood Street Anaheim Hills, CA 92808

3 Beds 2 Baths 1,220 sqft Built 1984

$695,000

List Price

$2,660

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

November 11, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1984
  • Price/Sqft : $569.67
  • 5 Days on Market
  • MLS # : NP20237278
  • Updated Date : 11/11/2020 at 11:16
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,220 sqft
  • Baths : 2 full
Listing Agent

Compass

Listing Agent's Description

Flawlessly remodeled corner lot home in highly sought after Bel Air. This home is the definition of "turn key". Soft-toned plank flooring is complimented with updated moldings to make every room pop. The kitchen has been opened up to the living room, and a new island has been installed with quartz countertops and comfortable seating for three. An outdoor atrium sits just off the kitchen/living room and can be used as a kids play area or a great place to unwind with a glass of wine and a book. The home has been repainted throughout, offers all new dual pane windows and sliders in each room, and bathrooms have been tastefully updated with stunning vanities and fixtures. The master bedroom is complete with a spacious walk-in closet and ensuite bathroom with dual sinks. The corner lot is especially nice for privacy and entertaining. A large patio is just off the living room and bedrooms, complete with a patio cover. The rest of the backyard offers a grassy area, fruit trees, private above ground spa and storage shed. Great yard for entertaining and enjoying the perfect weather Orange County offers year-round!

SEE MORE

MARKET HIGHLIGHTS

  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
  • As part of Southern California area, Orange County market inherits all the benefits from the area.

PRICE & RENT TRENDS

Neighborhood: Anaheim Hills

NeighborhoodNIR Market*CityMarket2010Year20002019250k300k350k400k450k500k550k600k650k700k750k800k850k900kPrice in $230k922k

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

Neighborhood: Anaheim Hills

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q2160018002000220024002600280030003200340036003800Rent in $15963818

* 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
Running Springs Elementary School Primary Regular 695 26 8
El Rancho Charter School Middle Charter 1,186 41 9
Canyon High School High Regular 2,338 86 9

Running Springs Elementary School

  • Education Level: Primary
  • # of students: 695
  • # of teachers: 26
8
GreatSchools Rating

El Rancho Charter School

  • Education Level: Middle
  • # of students: 1,186
  • # of teachers: 41
9
GreatSchools Rating

Canyon High School

  • Education Level: High
  • # of students: 2,338
  • # of teachers: 86
9
GreatSchools Rating
 

$625,500$764,500$695,000

PURCHASE PRICE

$2,394$2,926$2,660

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,660
EXPENSES Loan Payment -$2,564
Property Tax -$663
Property Insurance -$57
HOA -$72
Property Management Fees -$130
CASH FLOW
-$826

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$695,000

PROJECTED PRICE

$2,660

PROJECTED RENT

0.38%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.08%
Appreciation Year (1-5) 5.4%
Maintenance Year (1-5) 8.00%
Vacancy 5.81%
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

PROJECTED ANNUAL CASH FLOW

11530-$15k-$10k-$5.0k$0.0$5.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$189,925

INVESTMENT

$189,925

Down Payment
$173,750
Rehab Estimate
$5,750
Closing Costs
$10,425

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,564

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $173,750
Loan Amount $521,250
See What Happens When You Reinvest Cash Flow

0.5

YEARS SAVED

$1,464

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,660

    LIST RENT
  • $2.18

    LIST RENT PER SQFT
  • $2,410

    COMP ESTIMATED VALUE
  • $1.98

    COMP AVG. RENT PER SQFT
Comps Range
$2,250
1$2,2502$2,6603$2,8504$2,9505$3,000
$3,000
RENT COMPS ANALYSIS
  • 148 S Larkwood Street Anaheim Hills, CA 2
    • 3 beds 2 baths ∙ 1,220 Sqft ∙ Built 1984 3 beds 2 baths ∙ 1,220 Sqft ∙ Built 1984
    • Rent
    • Rent Per SQFT
    •  
    • $2,660
    • $2.18
    •  
  • 6221 Hartford Road Yorba Linda, CA 1
    • 3 beds 1 baths ∙ 1,082 Sqft ∙ Built 1985 3 beds 1 baths ∙ 1,082 Sqft ∙ Built 1985
    LEASED 07/19/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,250
    • $2.08
    •  
  • 7700 E Viewrim Drive Anaheim Hills, CA 3
    • 3 beds 3 baths ∙ 1,512 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,512 Sqft ∙ Built 1997
    LEASED 09/04/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $1.88
    •  
  • 7935 E Acorn Court Anaheim Hills, CA 4
    • 3 beds 3 baths ∙ 1,512 Sqft ∙ Built 1996 3 beds 3 baths ∙ 1,512 Sqft ∙ Built 1996
    LEASED 06/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $1.95
    •  
  • 7967 E Bauer Road Anaheim Hills, CA 5
    • 4 beds 2 baths ∙ 1,510 Sqft ∙ Built 1985 4 beds 2 baths ∙ 1,510 Sqft ∙ Built 1985
    LEASED 12/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $1.99
    •  
PROPERTY LISTING DETAILS
Robert Langston
Compass
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: NP20237278
Last Updated: 11/11/2020
BESbswy