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 2001
- Price/Sqft : $221.15
- 4 Days on Market
- MLS # : EB40930829
- Updated Date : 12/03/2020 at 10:00
CONSTRUCTION
- Beds : 4
- Floor Size : 3,527 sqft
- Baths : 3 full
Listing Agent
Realty One Group Elite
Listing Agent's Description
Great Entertainer's Home with solar heated PebbleTech pool and spa in large park-like back yard with bocce court, patio and gazebo. In addition to the 4 bedrooms and 3 baths, enjoy the large bonus/game room. In winter months, grab a good book and your favorite beverage and relax at your choice of 3 fireplaces including one located in your master retreat. Did I mention the spacious 3 car garage? Refrigerator, Washer, Dryer and 2 sheds are included. Easy access to shopping and commute.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Laurel Ridge
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Laurel Ridge
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,120 |
| EXPENSES | Loan Payment | -$2,878 |
| Property Tax | -$762 | |
| Property Insurance | -$112 | |
| Property Management Fees | -$153 | |
|
CASH FLOW
-$785
|
||
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.
$780,000
PROJECTED PRICE
$3,120
PROJECTED RENT
0.40%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.9% |
| 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
$212,450
LOAN DETAILS
$2,878
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $195,000 |
| Loan Amount | $585,000 |
1.92
YEARS SAVED
$11,598
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
-
$3,351
COMP ESTIMATED VALUE -
$0.95
COMP AVG. RENT PER SQFT
Comps Range
-
1823 Sanger Peak Way Antioch, CA 1
- 4 beds 3 baths ∙ 3,527 Sqft ∙ Built 2001 4 beds 3 baths ∙ 3,527 Sqft ∙ Built 2001
- Rent
- Rent Per SQFT
- $0
- $0.00
-
5235 Ramsdell Ct Antioch, CA 2
- 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2001 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2001
LEASED 10/01/19- Rent
- Rent Per SQFT
- $3,600
- $0.95
PROPERTY LISTING DETAILS
Realty One Group Elite
