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

16025 Folger Street Hacienda Heights, CA 91745

3 Beds 1 Baths 1,270 sqft Built 1954

$499,888

List Price

$2,100

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

November 07, 2020 RECENTLY ADDED
FACTS
  • Built In 1954
  • Price/Sqft : $393.61
  • 2 Days on Market
  • MLS # : CV20235100
  • Updated Date : 11/07/2020 at 11:57
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,270 sqft
  • Baths : 1 full
Listing Agent

Visions Realty

Listing Agent's Description

Beautiful 3 bedroom, newly remodel home with newer paint, newer roof, new laminate wood flooring through out , new kitchen cabinets, quartz counter top, built-in microwave, new lights fixture, dual pane windows, ceiling fan in living room and bedroom. Excellent condition, pride of ownership, ready to move in.

SEE MORE

MARKET HIGHLIGHTS

  • 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 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)
  • 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]
  • As part of Southern California area, Los Angeles market inherits all the benefits from the area.
  • 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)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Hacienda Heights

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450k500k550k600k650k700k750k800k850kPrice in $143k856k

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

Neighborhood: Hacienda Heights

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q2140016001800200022002400260028003000320034003600Rent in $13253697

* 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
Cedarlane Academy Primary Regular 543 25 6
Cedarlane Academy Middle Regular 543 25 6
Glen A. Wilson High School High Regular 1,616 64 9

Cedarlane Academy

  • Education Level: Primary
  • # of students: 543
  • # of teachers: 25
6
GreatSchools Rating

Cedarlane Academy

  • Education Level: Middle
  • # of students: 543
  • # of teachers: 25
6
GreatSchools Rating

Glen A. Wilson High School

  • Education Level: High
  • # of students: 1,616
  • # of teachers: 64
9
GreatSchools Rating
 

$449,899$549,877$499,888

PURCHASE PRICE

$1,890$2,310$2,100

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,100
EXPENSES Loan Payment -$1,844
Property Tax -$523
Property Insurance -$58
Property Management Fees -$103
CASH FLOW
-$428

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.

$499,888

PROJECTED PRICE

$2,100

PROJECTED RENT

0.42%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.56%
Appreciation Year (1-5) 5.1%
Maintenance Year (1-5) 8.00%
Vacancy 5.05%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

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

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$138,220

INVESTMENT

$138,220

Down Payment
$124,972
Rehab Estimate
$5,750
Closing Costs
$7,498

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,844

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $124,972
Loan Amount $374,916
See What Happens When You Reinvest Cash Flow

2.17

YEARS SAVED

$8,702

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,100

    LIST RENT
  • $1.65

    LIST RENT PER SQFT
  • $2,353

    COMP ESTIMATED VALUE
  • $1.85

    COMP AVG. RENT PER SQFT
Comps Range
$1,850
1$1,8502$2,1003$2,3504$2,6505$2,800
$2,800
RENT COMPS ANALYSIS
  • 16025 Folger Street Hacienda Heights, CA 2
    • 3 beds 1 baths ∙ 1,270 Sqft ∙ Built 1954 3 beds 1 baths ∙ 1,270 Sqft ∙ Built 1954
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,100
    • $1.65
    •  
  • 15716 Lujon Street Hacienda Heights, CA 1
    • 3 beds 1 baths ∙ 988 Sqft ∙ Built 1957 3 beds 1 baths ∙ 988 Sqft ∙ Built 1957
    property image
    LEASED 05/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $1.87
    •  
  • 16117 Hollis Street Hacienda Heights, CA 3
    • 4 beds 2 baths ∙ 1,242 Sqft ∙ Built 1955 4 beds 2 baths ∙ 1,242 Sqft ∙ Built 1955
    property image
    LEASED 09/03/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,350
    • $1.89
    •  
  • 16001 La Monde Street Hacienda Heights, CA 4
    • 3 beds 1 baths ∙ 1,429 Sqft ∙ Built 1968 3 beds 1 baths ∙ 1,429 Sqft ∙ Built 1968
    property image
    LEASED 09/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,650
    • $1.85
    •  
  • 1920 Olympus Avenue Hacienda Heights, CA 5
    • 4 beds 2 baths ∙ 1,554 Sqft ∙ Built 1956 4 beds 2 baths ∙ 1,554 Sqft ∙ Built 1956
    property image
    LEASED 02/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $1.80
    •  
PROPERTY LISTING DETAILS
Kathy Nguyen
Visions Realty
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: CV20235100
Last Updated: 11/07/2020
BESbswy