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 1925
- Price/Sqft : $617.82
- 4 Days on Market
- MLS # : 210000395
- Updated Date : 01/09/2021 at 11:43
CONSTRUCTION
- Beds : 3
- Floor Size : 1,392 sqft
- Baths : 2 full
Listing Agent
Farnaz Arvin
Listing Agent's Description
Must see designer home. Cozy w/atmosphere. Enjoy cooking, spacious kitchen equipped w/state of the art appliances. Viking stove, subzero fridge & kitchen Aid dishwasher. Relax in a Jacuzzi bath & enjoy the splendor of newly renovated bathrooms. Outside has a spacious vegetable garden & fruit trees. Tall fence is perfect for pets & privacy. Enjoy a cup of coffee in the back or look at the ocean from front patio. Front yard is professionally landscaped. Central air & spacious one car garage w/extra storage Must see designer home welcomes you in every room. Cozy house and atmosphere where everything has its on place. Move in ready into a cute oases. Enjoy cooking in a spacious kitchen equipped with stat of the art appliances. Viking stove, subzero fridge and kitchen Aid dishwasher. Relax in a jacuzzi bathtub and enjoy the splendor of newly renovated bathrooms. The outside grounds offer a spacious vegetable garden space on one side and fruit trees on the other. The tall fence is perfect for pets as well as privacy to enjoy a cup of coffee in the back patio. Or look at the ocean from your front patio. Front yard is professionally landscaped and irrigated. Home is equipped with a center air. Property includes a spacious one car garage with extra storage space. Equipment: Dryer, Washer Other Fees: 0 Sewer: Sewer Connected Topography: GSL
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)
- 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]
- As part of Southern California area, Los Angeles market inherits all the benefits from the area.
- 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)
- 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 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 has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Coastal San Pedro
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Coastal San Pedro
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,040 |
| EXPENSES | Loan Payment | -$2,987 |
| Property Tax | -$882 | |
| Property Insurance | -$61 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$1,038
|
||
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.
$860,000
PROJECTED PRICE
$3,040
PROJECTED RENT
0.35%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.48% |
| Appreciation Year (1-5) | 6.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.69% |
| 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
$233,650
LOAN DETAILS
$2,987
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $215,000 |
| Loan Amount | $645,000 |
0.58
YEARS SAVED
$1,616
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,040
LIST RENT -
$2.18
LIST RENT PER SQFT
-
$3,021
COMP ESTIMATED VALUE -
$2.17
COMP AVG. RENT PER SQFT
Comps Range
-
1939 S Leland Street San Pedro, CA 4
- 3 beds 2 baths ∙ 1,392 Sqft ∙ Built 1925 3 beds 2 baths ∙ 1,392 Sqft ∙ Built 1925
- Rent
- Rent Per SQFT
- $3,040
- $2.18
-
649 W 8th Street San Pedro, CA 1
- 3 beds 2 baths ∙ 1,260 Sqft ∙ Built 1911 3 beds 2 baths ∙ 1,260 Sqft ∙ Built 1911
LEASED 04/18/20- Rent
- Rent Per SQFT
- $2,600
- $2.06
-
941 W 18th Street San Pedro, CA 2
- 3 beds 1 baths ∙ 1,350 Sqft ∙ Built 1923 3 beds 1 baths ∙ 1,350 Sqft ∙ Built 1923
LEASED 12/02/19- Rent
- Rent Per SQFT
- $2,800
- $2.07
-
1256 Big Canyon Place San Pedro, CA 3
- 3 beds 1 baths ∙ 1,328 Sqft ∙ Built 1940 3 beds 1 baths ∙ 1,328 Sqft ∙ Built 1940
LEASED 01/23/20- Rent
- Rent Per SQFT
- $2,995
- $2.26
-
759 W 17th Street San Pedro, CA 5
- 3 beds 2 baths ∙ 1,440 Sqft ∙ Built 1941 3 beds 2 baths ∙ 1,440 Sqft ∙ Built 1941
LEASED 12/30/20- Rent
- Rent Per SQFT
- $3,300
- $2.29
PROPERTY LISTING DETAILS
Farnaz Arvin
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: 210000395
Last Updated: 01/09/2021
