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
- Built In 2005
- Price/Sqft : $248.28
- 3 Days on Market
- MLS # : TR20230452
- Updated Date : 11/01/2020 at 11:32
CONSTRUCTION
- Beds : 5
- Floor Size : 2,900 sqft
- Baths : 3 full
Listing Agent
Gateway California Realty
Listing Agent's Description
Beautiful large home in the Colonies master planned community of Upland. Sited in the Chantrelle subdivision. Pride of ownership community, it was built in 2005 with a square foot of 2,900 and a lot of 5,054. It has 5 bedrooms and 3 baths. Double door entry with hardwood floor throughout the entire house. Spacious open floor plan kitchen with plenty of cabinets and breakfast nook. Perfect for cooking it has two ovens, stove and microwave. The open floor plan to the family room is perfect for entertaining. It has a formal living room and a separate dining room. There is a laundry room on the second floor with sink and cabinetry and another washer/dryer in the garage. Two gas fireplaces, one in the formal dining room and one in the family room. The master room has a soaking tub and a separate shower. It also has a spacious loft on the second floor that can be used as an office. Attached wo car garage with direct access. It has 4 security cameras monitor by ADT. Manicure front yard and easy maintenance artificial green in the back yard with fruit trees. Nearby schools include Jasper Elementary School, Carnelian Elementary School and St. Mark's Episcopal. The closest grocery stores are Vons, Smart & Final and Stater Bros Markets. Nearby coffee shops include Starbucks. Nearby restaurants include Oggi's, El Pollo Loco and The Habit Burger Grill.
SEE MORE
MARKET HIGHLIGHTS
- 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)
- 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.
PRICE & RENT TRENDS
Neighborhood: The Colonies
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: The Colonies
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,000 |
| EXPENSES | Loan Payment | -$2,656 |
| Property Tax | -$655 | |
| Property Insurance | -$97 | |
| HOA | -$100 | |
| Property Management Fees | -$177 | |
|
CASH FLOW
-$686
|
||
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.
$720,000
PROJECTED PRICE
$3,000
PROJECTED RENT
0.42%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.95% |
| Appreciation Year (1-5) | 5.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.35% |
| 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
$196,550
LOAN DETAILS
$2,656
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $180,000 |
| Loan Amount | $540,000 |
1.33
YEARS SAVED
$5,924
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,000
LIST RENT -
$1.03
LIST RENT PER SQFT
-
$3,067
COMP ESTIMATED VALUE -
$1.06
COMP AVG. RENT PER SQFT
Comps Range
-
1876 Richards Place Upland, CA 3
- 5 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005
- Rent
- Rent Per SQFT
- $3,000
- $1.03
-
1425 Gorgen Lane Upland, CA 1
- 6 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005 6 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005
LEASED 11/27/19- Rent
- Rent Per SQFT
- $2,950
- $1.02
-
1860 Richards Place Upland, CA 2
- 5 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,900 Sqft ∙ Built 2005
LEASED 07/26/20- Rent
- Rent Per SQFT
- $3,000
- $1.03
-
1557 Majesty Street Upland, CA 4
- 4 beds 3 baths ∙ 3,079 Sqft ∙ Built 2003 4 beds 3 baths ∙ 3,079 Sqft ∙ Built 2003
LEASED 06/30/20- Rent
- Rent Per SQFT
- $3,100
- $1.01
-
1884 Richards Place Upland, CA 5
- 5 beds 3 baths ∙ 2,646 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,646 Sqft ∙ Built 2005
LEASED 02/23/20- Rent
- Rent Per SQFT
- $3,100
- $1.17
PROPERTY LISTING DETAILS
Gateway California Realty
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: TR20230452
Last Updated: 11/01/2020
