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
20 Winterwood Ct 
Danville, CA
94526
4 Beds 3 Baths 2,477 sqft
Built 1972
INVESTimate
$990,000
List Price
$268,100
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1972
- Price/Sqft : $399.68
- 3 Days on Market
- MLS # : CC40918054
- Updated Date : 08/25/2020 at 11:56
CONSTRUCTION
- Beds : 4
- Floor Size : 2,477 sqft
- Baths : 3 full
Listing Agent
Compass
Listing Agent's Description
Greenbrook opportunity knocks, This is a contractor special - This is a fixer in prime court location with private lot and pool. As is - reports available - probate sale. All PEAD rules must be followed. Do not go out on the balcony off of the master.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Danville South
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Danville South
* 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 | $4,500 |
| EXPENSES | Loan Payment | -$3,653 |
| Property Tax | -$1,146 | |
| Property Insurance | -$87 | |
| HOA | -$1,025 | |
| Property Management Fees | -$221 | |
|
CASH FLOW
-$1,631
|
||
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.
$990,000
PROJECTED PRICE
$4,500
PROJECTED RENT
0.45%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.33% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$268,100
LOAN DETAILS
$3,653
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $247,500 |
| Loan Amount | $742,500 |
0.08
YEARS SAVED
$100
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
-
$4,973
COMP ESTIMATED VALUE -
$2.01
COMP AVG. RENT PER SQFT
Comps Range
-
20 Winterwood Ct Danville, 1
- 4 beds 3 baths ∙ 2,477 Sqft ∙ Built 1972 4 beds 3 baths ∙ 2,477 Sqft ∙ Built 1972
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
545 Saint George Rd Danville, 2
- 4 beds 3 baths ∙ 2,137 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,137 Sqft ∙ Built 1978
![property image]()
LEASED 05/31/20- Rent
- Rent Per SQFT
- $4,150
- $1.94
-
427 Como Way Danville, 3
- 5 beds 4 baths ∙ 2,517 Sqft ∙ Built 1976 5 beds 4 baths ∙ 2,517 Sqft ∙ Built 1976
![property image]()
LEASED 06/01/20- Rent
- Rent Per SQFT
- $4,950
- $1.97
-
39 Wiley Ct Danville, 4
- 4 beds 4 baths ∙ 2,430 Sqft ∙ Built 1966 4 beds 4 baths ∙ 2,430 Sqft ∙ Built 1966
![property image]()
LEASED 04/15/19- Rent
- Rent Per SQFT
- $5,000
- $2.06
-
211 Daylight Place Danville, 5
- 4 beds 3 baths ∙ 2,433 Sqft ∙ Built 1973 4 beds 3 baths ∙ 2,433 Sqft ∙ Built 1973
![property image]()
LEASED 09/02/19- Rent
- Rent Per SQFT
- $5,000
- $2.06
PROPERTY LISTING DETAILS
Compass
