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

205 Willowrun Way Oakley, CA 94561

3 Beds 3 Baths 1,772 sqft Built 2016

$569,950

List Price

$2,640

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

November 12, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2016
  • Price/Sqft : $321.64
  • 4 Days on Market
  • MLS # : BE40928968
  • Updated Date : 11/12/2020 at 06:16
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,772 sqft
  • Baths : 2 full , 1 half
Listing Agent

Coldwell Banker Realty

Listing Agent's Description

Nestled in the newly built community of Emerson Ranch, this beautifully upgraded model home boast tons of upgrade. The property has an optional fourth bedroom, built in solar and a customize backyard with a built-in grill; ideal for the summer and great for entertaining. Enjoy being within a short distance to the lake, parks, trails and schools, all while there is no HOA! This home is also conveniently located to many shops and restaurants in nearby Brentwood. It is close proximity to Interstate highway 4, Antioch BART station and Delta Railway.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Cypress Corridor

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: Cypress Corridor

NeighborhoodNIR Market*CityMarket2010Year20012019 Q2140016001800200022002400260028003000Rent in $12893193

* 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
Iron House Elementary School Primary Regular 686 27 3
Delta Vista Middle School Middle Regular 795 30 4
Freedom High School High Regular 2,550 106 5

Iron House Elementary School

  • Education Level: Primary
  • # of students: 686
  • # of teachers: 27
3
GreatSchools Rating

Delta Vista Middle School

  • Education Level: Middle
  • # of students: 795
  • # of teachers: 30
4
GreatSchools Rating

Freedom High School

  • Education Level: High
  • # of students: 2,550
  • # of teachers: 106
5
GreatSchools Rating
 

$512,955$626,945$569,950

PURCHASE PRICE

$2,376$2,904$2,640

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,640
EXPENSES Loan Payment -$2,103
Property Tax -$546
Property Insurance -$70
Property Management Fees -$149
CASH FLOW
-$228

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.

$569,950

PROJECTED PRICE

$2,640

PROJECTED RENT

0.46%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 9.6%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
Length of Stay Years 2

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-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$156,787

INVESTMENT

$156,787

Down Payment
$142,488
Rehab Estimate
$5,750
Closing Costs
$8,549

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,103

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $142,488
Loan Amount $427,463
See What Happens When You Reinvest Cash Flow

5.33

YEARS SAVED

$37,984

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
  • $2,398

    COMP ESTIMATED VALUE
  • $1.35

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,4503$2,6004$2,950
$2,950
RENT COMPS ANALYSIS
  • 205 Willowrun Way Oakley, CA 1
    • 3 beds 3 baths ∙ 1,772 Sqft ∙ Built 2016 3 beds 3 baths ∙ 1,772 Sqft ∙ Built 2016
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 58 Grand Canyon Cir Oakley, CA 2
    • 3 beds 2 baths ∙ 1,835 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,835 Sqft ∙ Built 2005
    LEASED 07/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,450
    • $1.34
    •  
  • 1008 Morning Glory Way Oakley, CA 3
    • 4 beds 3 baths ∙ 1,957 Sqft ∙ Built 2009 4 beds 3 baths ∙ 1,957 Sqft ∙ Built 2009
    LEASED 09/11/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,600
    • $1.33
    •  
  • 34 Bramante Ct Oakley, CA 4
    • 4 beds 2 baths ∙ 2,122 Sqft ∙ Built 2006 4 beds 2 baths ∙ 2,122 Sqft ∙ Built 2006
    LEASED 12/05/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $1.39
    •  
PROPERTY LISTING DETAILS
Joel Bautista
Coldwell Banker Realty
BESbswy