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
19767 Times Ave 
Hayward, CA
94541
3 Beds 2 Baths 1,182 sqft
Built 1952
INVESTimate
$668,000
List Price
$182,770
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1952
- Price/Sqft : $565.14
- 3 Days on Market
- MLS # : BE40918061
- Updated Date : 08/24/2020 at 16:07
CONSTRUCTION
- Beds : 3
- Floor Size : 1,182 sqft
- Baths : 1 full , 1 half
Listing Agent
Village Properties & Assoc.
Listing Agent's Description
Well Maintained 1952 Rancher Located in the HEART of the Bay! This Three Bedroom, One and One Quarter Bath, Two Car Garage Home Features 1182 Square Feet of Living Space and is Located on a 5000 Square Foot Lot. Original Hardwood Floors Under Wall to Wall Carpet, Spacious and Sunny Best Describes the Living Room, Adjacent Dining Area leads You to the Eat In Kitchen, Three Spacious Bedrooms with Ample Closet Space, Contractor Quarter Bath in the Two Car Garage, Dual Pane Windows, Plantation Shutters, Great Size Backyard is Perfect for Family and Entertaining Also Lends to a Possible Addition. Conveniently Located in the Heart of the Bay, Close to Shopping, Freeways, Transportation and Schools. This is a Must See!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: San Lorenzo
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: San Lorenzo
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,440 |
| EXPENSES | Loan Payment | -$2,465 |
| Property Tax | -$736 | |
| Property Insurance | -$56 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$965
|
||
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.
$668,000
PROJECTED PRICE
$2,440
PROJECTED RENT
0.37%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 10.95% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.63% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$182,770
LOAN DETAILS
$2,465
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $167,000 |
| Loan Amount | $501,000 |
0.42
YEARS SAVED
$1,071
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
-
$2,443
COMP ESTIMATED VALUE -
$2.07
COMP AVG. RENT PER SQFT
Comps Range
-
19767 Times Ave Hayward, 1
- 3 beds 2 baths ∙ 1,182 Sqft ∙ Built 1952 3 beds 2 baths ∙ 1,182 Sqft ∙ Built 1952
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1786 Via Chorro San Lorenzo, 2
- 3 beds 2 baths ∙ 1,465 Sqft ∙ Built 1956 3 beds 2 baths ∙ 1,465 Sqft ∙ Built 1956
LEASED 01/04/20- Rent
- Rent Per SQFT
- $2,875
- $1.96
-
15966 Saint Johns Dr San Lorenzo, 3
- 3 beds 2 baths ∙ 1,360 Sqft ∙ Built 1954 3 beds 2 baths ∙ 1,360 Sqft ∙ Built 1954
LEASED 11/23/19- Rent
- Rent Per SQFT
- $2,900
- $2.13
-
1651 Via Chorro San Lorenzo, 4
- 3 beds 2 baths ∙ 1,471 Sqft ∙ Built 1955 3 beds 2 baths ∙ 1,471 Sqft ∙ Built 1955
LEASED 02/07/20- Rent
- Rent Per SQFT
- $3,100
- $2.11
PROPERTY LISTING DETAILS
Village Properties & Assoc.
