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

2009 Foxswallow Rd Pleasanton, CA 94566

5 Beds 3 Baths 2,560 sqft Built 1971

$1,479,000

List Price

$4,130

$3.9K - $4.4K

Rent Est.

PROPERTY INFO

October 28, 2020 RECENTLY ADDED
FACTS
  • Built In 1971
  • Price/Sqft : $577.73
  • 7 Days on Market
  • MLS # : BE40927239
  • Updated Date : 10/30/2020 at 15:49
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,560 sqft
  • Baths : 3 full
Listing Agent

Compass

Listing Agent's Description

Handsome Heritage model in beautiful Birdland with full bed/bath downstairs! This wonderful home has been freshly painted throughout newer hardwood flooring lighting, ceiling fans in each bedroom and newly remodeled master bath. Eat-in kitchen with SS appliances including gas stove, refrigerator, dishwasher, walk-in pantry and washer/dryer. Updated baths with new fixtures and tile floors. Newer dual zone HVAC equipment. Dual pane windows throughout with Levelor window coverings. Professionally landscaped yards with auto irrigation. Sparkling pool/spa with water feature and large patio/deck ideal for outdoor entertaining. Walk to award winning schools, parks and shopping. No need to preview this wonderful home.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Birdland

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000k1100k1200k1300kPrice in $273k1336k

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

Neighborhood: Birdland

NeighborhoodNIR Market*CityMarket2010Year20012019 Q2180020002200240026002800300032003400360038004000Rent in $16714076

* 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
Alisal Elementary School Primary Regular 621 25 7
Harvest Park Middle School Middle Regular 1,169 44 9
Amador Valley High School High Regular 2,612 100 9

Alisal Elementary School

  • Education Level: Primary
  • # of students: 621
  • # of teachers: 25
7
GreatSchools Rating

Harvest Park Middle School

  • Education Level: Middle
  • # of students: 1,169
  • # of teachers: 44
9
GreatSchools Rating

Amador Valley High School

  • Education Level: High
  • # of students: 2,612
  • # of teachers: 100
9
GreatSchools Rating
 

$1,331,100$1,626,900$1,479,000

PURCHASE PRICE

$3,717$4,543$4,130

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $4,130
EXPENSES Loan Payment -$5,457
Property Tax -$1,440
Property Insurance -$89
Property Management Fees -$202
CASH FLOW
-$3,058

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.

$1,479,000

PROJECTED PRICE

$4,130

PROJECTED RENT

0.28%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.6%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$1.0M$2.0M$3.0M$4.0M

PROJECTED ANNUAL CASH FLOW

11530-$50k-$40k-$30k-$20k-$10k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$1.0M$2.0M$3.0M$4.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$397,685

INVESTMENT

$397,685

Down Payment
$369,750
Rehab Estimate
$5,750
Closing Costs
$22,185

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$5,457

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $369,750
Loan Amount $1,109,250
See What Happens When You Reinvest Cash Flow

0

YEARS SAVED

$17

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
  • $3,942

    COMP ESTIMATED VALUE
  • $1.54

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$4,200
$4,200
RENT COMPS ANALYSIS
  • 2009 Foxswallow Rd Pleasanton, CA 1
    • 6 beds 3 baths ∙ 2,560 Sqft ∙ Built 1971 6 beds 3 baths ∙ 2,560 Sqft ∙ Built 1971
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2093 Greenwood Rd Pleasanton, CA 2
    • 6 beds 3 baths ∙ 2,724 Sqft ∙ Built 1970 6 beds 3 baths ∙ 2,724 Sqft ∙ Built 1970
    LEASED 09/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $4,200
    • $1.54
    •  
PROPERTY LISTING DETAILS
Timothy Mcguire
Compass
BESbswy