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 1967
- Price/Sqft : $441.88
- 2 Days on Market
- MLS # : BE40931872
- Updated Date : 12/12/2020 at 17:24
CONSTRUCTION
- Beds : 4
- Floor Size : 2,376 sqft
- Baths : 2 full , 1 half
Listing Agent
Buyers First Real Estate Co
Listing Agent's Description
Location, Location, Location! This spacious 4BD/2.5BA home is on a quiet cul-de-sac within walking distance of Proctor Elementary School. Near Ten Hills Trail and 10 minutes to Bart, Lake Chabot and Freeways. Beautiful backyard with private deck areas, mature landscaping with roses, and a semiprivate courtyard for outdoor relaxation and play. This home contains many conveniences, plenty of storage, 2 FPs, pantry, walk-in attic, utility sink, and more. The 2-car garage features more storage and built-in worktables ready for your hobbies. Ecofriendly upgrades include dual pane windows/doors, low-flush toilets, and a car charging port. Fresh paint and new carpets. Don't miss out on this great property you can call home!!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Northeast Castro Valley
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Northeast Castro Valley
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,980 |
| EXPENSES | Loan Payment | -$3,874 |
| Property Tax | -$1,171 | |
| Property Insurance | -$84 | |
| Property Management Fees | -$195 | |
|
CASH FLOW
-$1,345
|
||
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.
$1,049,900
PROJECTED PRICE
$3,980
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 9.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$283,974
LOAN DETAILS
$3,874
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $262,475 |
| Loan Amount | $787,425 |
0.67
YEARS SAVED
$3,600
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
-
$4,324
COMP ESTIMATED VALUE -
$1.82
COMP AVG. RENT PER SQFT
Comps Range
-
17638 Trenton Drive Castro Valley, CA 1
- 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 1967 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 1967
- Rent
- Rent Per SQFT
- $0
- $0.00
-
6525 Bellhurst Castro Valley, CA 2
- 4 beds 3 baths ∙ 2,196 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,196 Sqft ∙ Built 1987
LEASED 09/16/20- Rent
- Rent Per SQFT
- $3,995
- $1.82
PROPERTY LISTING DETAILS
Buyers First Real Estate Co
