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 1968
- Price/Sqft : $430.50
- 2 Days on Market
- MLS # : CC40932976
- Updated Date : 01/02/2021 at 18:34
CONSTRUCTION
- Beds : 3
- Floor Size : 1,856 sqft
- Baths : 2 full , 1 half
Listing Agent
Keller Williams Realty
Listing Agent's Description
Be prepared to fall in love w/ this impeccably maintained & detailed property in a small, idyllic neighborhood, on a quiet court. This 3 Bedroom, 2.5 Bath, home has an open floor plan, w/ lots of room for entertaining. The kitchen has wilson art counters, black appliances, and granite floors. The home shines w/ real hardwood & marble tile floors throughout. Bathrooms have granite counter tops and tile surroundings. Bedrooms are spacious with carpet and wardrobe mirror door closets. Backyard offers more room for entertaining with a hot tub, an out door kitchen, and a large fire pit bar w/ seating for up to 18 guests - outside dinning, including another fire pit, to relax and enjoy a glass of wine. If you love golf, you will feel at home w/ putting green, surrounded by gorgeous pavers, and lots of storage with a built in shed. This property will not last, it is a must see.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94519
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94519
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,130 |
| EXPENSES | Loan Payment | -$2,948 |
| Property Tax | -$887 | |
| Property Insurance | -$72 | |
| Property Management Fees | -$153 | |
|
CASH FLOW
-$930
|
||
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.
$799,000
PROJECTED PRICE
$3,130
PROJECTED RENT
0.39%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.63% |
| 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
$217,485
LOAN DETAILS
$2,948
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $199,750 |
| Loan Amount | $599,250 |
1.33
YEARS SAVED
$6,377
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
-
$3,536
COMP ESTIMATED VALUE -
$1.91
COMP AVG. RENT PER SQFT
Comps Range
-
1787 Woodside Ct. Concord, CA 1
- 3 beds 3 baths ∙ 1,856 Sqft ∙ Built 1968 3 beds 3 baths ∙ 1,856 Sqft ∙ Built 1968
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4242 Brentwood Cir Concord, CA 2
- 4 beds 2 baths ∙ 1,646 Sqft ∙ Built 1962 4 beds 2 baths ∙ 1,646 Sqft ∙ Built 1962
![property image]()
LEASED 09/24/19- Rent
- Rent Per SQFT
- $2,950
- $1.79
-
4145 Eden Ct Concord, CA 3
- 4 beds 2 baths ∙ 1,705 Sqft ∙ Built 1961 4 beds 2 baths ∙ 1,705 Sqft ∙ Built 1961
![property image]()
LEASED 01/20/20- Rent
- Rent Per SQFT
- $3,250
- $1.91
-
1407 Babel Ln Concord, CA 4
- 4 beds 2 baths ∙ 1,716 Sqft ∙ Built 1956 4 beds 2 baths ∙ 1,716 Sqft ∙ Built 1956
![property image]()
LEASED 03/27/20- Rent
- Rent Per SQFT
- $3,350
- $1.95
-
3978 Cottonwood Drive Concord, CA 5
- 4 beds 3 baths ∙ 1,730 Sqft ∙ Built 1962 4 beds 3 baths ∙ 1,730 Sqft ∙ Built 1962
![property image]()
LEASED 07/22/19- Rent
- Rent Per SQFT
- $3,400
- $1.97
PROPERTY LISTING DETAILS
Keller Williams Realty
