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

1521 Rosewood Ct Oakley, CA 94561

3 Beds 2 Baths 1,556 sqft Built 1982

INVESTimate

$499,999

List Price

$2,260

$2,034 - $2,486

Rent Est.

$547,999  ( +9.60%)   1 YR EST. FORECAST

PROPERTY INFO

August 21, 2020 RECENTLY ADDED
FACTS
  • Built In 1982
  • Price/Sqft : $321.34
  • 7 Days on Market
  • MLS # : EB40917642
  • Updated Date : 08/21/2020 at 08:30
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,556 sqft
  • Baths : 2 full
Listing Agent

Sharp Realty

Listing Agent's Description

Desirable Orchard Park single story property located in a cul-de-sac. Front exterior offers combo patio,�court yard. 2 car garage�with epoxy flooring & utility space and roll-up garage door. Spacious back yard patio�for relaxation, retaining wall with optional garden area, potential space for your pets and two wood sheds for storage or workshop.�Enjoy the comfort collection by Pacific laminate flooring, imitating a desirable�hardwood floor�in the entry, living room/dining room combo, kitchen, family room, laundry room and hallway.�Wonderful textured carpet�in all bedrooms, tile flooring in all bathrooms and warm comforting paint though out the interior of the�home. This home also offers in all bedrooms, kitchen and family room, ceiling fans for additional cooling. Family room offers great high peak ceiling with a textured brick fireplace, with�a wood burning insert to keep you cozy in the winter months! Kitchen offer a functional pantry pull out drawers, ample counter space and more!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94561

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Zip Code: 94561

ZipNIR Market*CityMarket2010Year20012019 Q2140016001800200022002400260028003000Rent in $12893193

* 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
Oakley Elementary School Primary Regular 461 20 1
O'hara Park Middle School Middle Regular 868 36 3
Freedom High School High Regular 2,550 106 5

Oakley Elementary School

  • Education Level: Primary
  • # of students: 461
  • # of teachers: 20
1
GreatSchools Rating

O'hara Park Middle School

  • Education Level: Middle
  • # of students: 868
  • # of teachers: 36
3
GreatSchools Rating

Freedom High School

  • Education Level: High
  • # of students: 2,550
  • # of teachers: 106
5
GreatSchools Rating
 

$449,999$549,999$499,999

PURCHASE PRICE

$2,034$2,486$2,260

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,260
EXPENSES Loan Payment -$1,845
Property Tax -$573
Property Insurance -$65
Property Management Fees -$149
CASH FLOW
-$372

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.

$499,999

PROJECTED PRICE

$2,260

PROJECTED RENT

0.45%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 9.60%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$138,250

INVESTMENT

$138,250

Down Payment
$125,000
Rehab Estimate
$5,750
Closing Costs
$7,500

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,845

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $125,000
Loan Amount $374,999
See What Happens When You Reinvest Cash Flow

3.5

YEARS SAVED

$18,184

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
  • $2,466

    COMP ESTIMATED VALUE
  • $1.59

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,3503$2,4004$2,5005$2,550
$2,550
RENT COMPS ANALYSIS
  • 1521 Rosewood Ct Oakley, 1
    • 3 beds 2 baths ∙ 1,556 Sqft ∙ Built 1982 3 beds 2 baths ∙ 1,556 Sqft ∙ Built 1982
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 1236 Walnut Meadows Dr Oakley, 2
    • 3 beds 2 baths ∙ 1,402 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,402 Sqft ∙ Built 1999
    LEASED 10/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,350
    • $1.68
    •  
  • 4581 El Monte Ct Oakley, 3
    • 3 beds 2 baths ∙ 1,705 Sqft ∙ Built 1992 3 beds 2 baths ∙ 1,705 Sqft ∙ Built 1992
    LEASED 08/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $1.41
    •  
  • 1440 Walnut Medows Dr. Oakley, 4
    • 3 beds 2 baths ∙ 1,547 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,547 Sqft ∙ Built 1990
    LEASED 06/26/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.62
    •  
  • 406 Devon Ct Oakley, 5
    • 3 beds 3 baths ∙ 1,562 Sqft ∙ Built 1992 3 beds 3 baths ∙ 1,562 Sqft ∙ Built 1992
    LEASED 05/07/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,550
    • $1.63
    •  
PROPERTY LISTING DETAILS
Julieta Gonzalez
Sharp Realty
BESbswy