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

1911 Yellowstone Ct Antioch, CA 94509

4 Beds 3 Baths 2,568 sqft Built 1979

INVESTimate

$539,950

List Price

$2,850

$2,600 - $3,100

Rent Est.

$606,634  ( +12.35%)   1 YR EST. FORECAST

PROPERTY INFO

80% chance this property will be sold within the next 20 days HOT INVESTMENT
August 20, 2020 RECENTLY ADDED
FACTS
  • Built In 1979
  • Price/Sqft : $210.26
  • 7 Days on Market
  • MLS # : EB40907512
  • Updated Date : 08/23/2020 at 11:58
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,568 sqft
  • Baths : 3 full
Listing Agent

Better Homes/mann & Assc

Listing Agent's Description

Beautiful 4 bedroom 3 bath with amazing family room addition. Courtyard entrance with stucco walls-rod iron gate-stone fireplace and fountain. Separate family, Living and Dining rooms. New redwood deck, fully landscaped yards with no rear neighbor. 3 car garage and extra parking. Newer exterior/interior paint, tile roof, walking distance to Bart, good commute location.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800k900k1000kPrice in $190k1015k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20012019 Q21200140016001800200022002400260028003000Rent in $11393193

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Kimball Elementary School Primary Regular 544 19 2
Antioch Middle School Middle Regular 759 28 1
Antioch High School High Regular 1,774 76 3

Kimball Elementary School

  • Education Level: Primary
  • # of students: 544
  • # of teachers: 19
2
GreatSchools Rating

Antioch Middle School

  • Education Level: Middle
  • # of students: 759
  • # of teachers: 28
1
GreatSchools Rating

Antioch High School

  • Education Level: High
  • # of students: 1,774
  • # of teachers: 76
3
GreatSchools Rating
 

$485,955$593,945$539,950

PURCHASE PRICE

$2,565$3,135$2,850

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k$25k$30k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,850
EXPENSES Loan Payment -$1,992
Property Tax -$600
Property Insurance -$89
Property Management Fees -$149
CASH FLOW
$19

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.

$539,950

PROJECTED PRICE

$2,850

PROJECTED RENT

0.53%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 12.35%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$148,837

INVESTMENT

$148,837

Down Payment
$134,988
Rehab Estimate
$5,750
Closing Costs
$8,099

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,992

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $134,988
Loan Amount $404,963
See What Happens When You Reinvest Cash Flow

7.58

YEARS SAVED

$61,874

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
  • $2,868

    COMP ESTIMATED VALUE
  • $1.12

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,4003$2,6954$2,800
$2,800
RENT COMPS ANALYSIS
  • 1911 Yellowstone Ct Antioch, 1
    • 4 beds 3 baths ∙ 2,568 Sqft ∙ Built 1979 4 beds 3 baths ∙ 2,568 Sqft ∙ Built 1979
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 3937 E Larkspur Dr Antioch, 2
    • 3 beds 2 baths ∙ 2,226 Sqft ∙ Built 1998 3 beds 2 baths ∙ 2,226 Sqft ∙ Built 1998
    property image
    LEASED 04/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $1.08
    •  
  • 4337 Calsite Ct Antioch, 3
    • 4 beds 3 baths ∙ 2,443 Sqft ∙ Built 1997 4 beds 3 baths ∙ 2,443 Sqft ∙ Built 1997
    property image
    LEASED 07/09/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,695
    • $1.10
    •  
  • Shelbourne Way Antioch, 4
    • 4 beds 3 baths ∙ 2,391 Sqft ∙ Built 1993 4 beds 3 baths ∙ 2,391 Sqft ∙ Built 1993
    property image
    LEASED 04/10/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $1.17
    •  
PROPERTY LISTING DETAILS
Jeff Mann
Better Homes/mann & Assc
BESbswy