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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1987
- Price/Sqft : $317.94
- 3 Days on Market
- MLS # : IG20255761
- Updated Date : 12/11/2020 at 10:39
CONSTRUCTION
- Beds : 4
- Floor Size : 1,761 sqft
- Baths : 2 full , 1 half
Listing Agent
Keller Williams Realty
Listing Agent's Description
Charming, highly upgraded home in the highly sought after area of South Corona! Walking into this bright, airy home, you will find the dining and living room area, featuring cathedral ceilings, accentuated by the brand new vinyl wood flooring. Moving into the family room, you will love the stack stone fireplace, and the newly upgraded kitchen features stainless steel appliances, slow close drawers and cabinets, and granite countertops - perfect for any chef or entertainer! Upstairs you will find all 4 bedrooms, including the remodeled master bedroom and bathroom, which will feel like your very own spa retreat. The backyard is the perfect spot to relax on the patio or tend to your garden in the vertical garden beds, while the kids play on the Gorilla Play Gym with rubber mulch underneath and extra large sand pit - the whole family can have hours of fun outside! With brand new plantation shutters throughout, recessed lighting, chandeliers, and base boards throughout, plus the new tankless water heater, roof tile inspection and replaced tiles, you have found your new dreamhouse!
SEE MORE
MARKET HIGHLIGHTS
- Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 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)
- 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]
- 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, Inland Empire market inherits all the benefits from the area.
- 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)
PRICE & RENT TRENDS
Neighborhood: Central Corona
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Central Corona
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,450 |
| EXPENSES | Loan Payment | -$2,066 |
| Property Tax | -$533 | |
| Property Insurance | -$70 | |
| Property Management Fees | -$145 | |
|
CASH FLOW
-$364
|
||
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.
$559,900
PROJECTED PRICE
$2,450
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.96% |
| Appreciation Year (1-5) | 7.5% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.43% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$154,124
LOAN DETAILS
$2,066
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $139,975 |
| Loan Amount | $419,925 |
2.5
YEARS SAVED
$13,015
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,450
LIST RENT -
$1.39
LIST RENT PER SQFT
-
$2,439
COMP ESTIMATED VALUE -
$1.39
COMP AVG. RENT PER SQFT
Comps Range
-
1655 Fairmont Drive Corona, CA 3
- 4 beds 3 baths ∙ 1,761 Sqft ∙ Built 1987 4 beds 3 baths ∙ 1,761 Sqft ∙ Built 1987
- Rent
- Rent Per SQFT
- $2,450
- $1.39
-
1317 Bottlebrush Street Corona, CA 1
- 4 beds 3 baths ∙ 1,885 Sqft ∙ Built 1988 4 beds 3 baths ∙ 1,885 Sqft ∙ Built 1988
LEASED 05/27/20- Rent
- Rent Per SQFT
- $2,395
- $1.27
-
1116 Daffodil Street Corona, CA 2
- 4 beds 2 baths ∙ 1,604 Sqft ∙ Built 1976 4 beds 2 baths ∙ 1,604 Sqft ∙ Built 1976
LEASED 06/04/20- Rent
- Rent Per SQFT
- $2,400
- $1.50
-
1817 Ponderosa Circle Corona, CA 4
- 3 beds 3 baths ∙ 1,784 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,784 Sqft ∙ Built 1986
LEASED 03/06/20- Rent
- Rent Per SQFT
- $2,550
- $1.43
-
1262 Biltmore Circle Corona, CA 5
- 4 beds 3 baths ∙ 1,941 Sqft ∙ Built 1988 4 beds 3 baths ∙ 1,941 Sqft ∙ Built 1988
LEASED 04/14/20- Rent
- Rent Per SQFT
- $2,600
- $1.34
PROPERTY LISTING DETAILS
Keller Williams Realty
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: IG20255761
Last Updated: 12/11/2020
