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

1551 Arlington Rd Livermore, CA 94551

3 Beds 2 Baths 1,130 sqft Built 1968

$688,995

List Price

$2,700

$2.5K - $3K

Rent Est.

PROPERTY INFO

November 21, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1968
  • Price/Sqft : $609.73
  • 2 Days on Market
  • MLS # : BE40929910
  • Updated Date : 11/21/2020 at 12:46
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,130 sqft
  • Baths : 2 full
Listing Agent

Help U Sell Tri-valley Home

Listing Agent's Description

Wonderful Single-Story home with 3 Bedrooms & 2 Bathrooms is situated on a nice corner lot, with side yard access. The Kitchen was updated a few years back and has Solid Granite Slab. Kitchen includes electric oven, microwave, and dishwasher. The garage has been converted to a nice playroom and office. Close to a Pre-school offering day care as well. Close to Downtown shopping and the Livermore Outlets. Easy Freeway access and main thoroughfares to all Livermore. Comfortable relaxing rear covered patio for a nice meal outside anytime. Large tool shed,

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Summerset

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $252k1020k

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

Neighborhood: Summerset

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $15043195

* 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
Rancho Las Positas Elementary School Primary Regular 553 23 6
Junction Avenue K-8 School Middle Regular 872 39 4
Granada High School High Regular 2,017 85 8

Rancho Las Positas Elementary School

  • Education Level: Primary
  • # of students: 553
  • # of teachers: 23
6
GreatSchools Rating

Junction Avenue K-8 School

  • Education Level: Middle
  • # of students: 872
  • # of teachers: 39
4
GreatSchools Rating

Granada High School

  • Education Level: High
  • # of students: 2,017
  • # of teachers: 85
8
GreatSchools Rating
 

$620,096$757,895$688,995

PURCHASE PRICE

$2,430$2,970$2,700

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,700
EXPENSES Loan Payment -$2,542
Property Tax -$774
Property Insurance -$54
Property Management Fees -$149
CASH FLOW
-$819

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.

$688,995

PROJECTED PRICE

$2,700

PROJECTED RENT

0.39%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.4%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
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$15k

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$188,334

INVESTMENT

$188,334

Down Payment
$172,249
Rehab Estimate
$5,750
Closing Costs
$10,335

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$2,542

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $172,249
Loan Amount $516,746
See What Happens When You Reinvest Cash Flow

1.33

YEARS SAVED

$5,483

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,700

    LIST RENT
  • $2.39

    LIST RENT PER SQFT
  • $2,692

    COMP ESTIMATED VALUE
  • $2.38

    COMP AVG. RENT PER SQFT
Comps Range
$2,700
1$2,7002$2,7503$2,9754$3,0005$3,200
$3,200
RENT COMPS ANALYSIS
  • 1551 Arlington Rd Livermore, CA 1
    • 3 beds 2 baths ∙ 1,130 Sqft ∙ Built 1968 3 beds 2 baths ∙ 1,130 Sqft ∙ Built 1968
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $2.39
    •  
  • 483 Hagemann Dr Livermore, CA 2
    • 3 beds 1 baths ∙ 1,048 Sqft ∙ Built 1972 3 beds 1 baths ∙ 1,048 Sqft ∙ Built 1972
    property image
    LEASED 10/25/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,750
    • $2.62
    •  
  • 92 Tamalpais Ave Livermore, CA 3
    • 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1981 3 beds 2 baths ∙ 1,178 Sqft ∙ Built 1981
    property image
    LEASED 08/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,975
    • $2.53
    •  
  • 601 Hemlock Ct Livermore, CA 4
    • 3 beds 2 baths ∙ 1,350 Sqft ∙ Built 1969 3 beds 2 baths ∙ 1,350 Sqft ∙ Built 1969
    property image
    LEASED 10/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $2.22
    •  
  • 809 Everglades Ln Livermore, CA 5
    • 4 beds 2 baths ∙ 1,479 Sqft ∙ Built 1973 4 beds 2 baths ∙ 1,479 Sqft ∙ Built 1973
    property image
    LEASED 01/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $2.16
    •  
PROPERTY LISTING DETAILS
Mitch Dean Candler
Help U Sell Tri-valley Home
BESbswy