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

2168 Arlington Way San Ramon, CA 94582

4 Beds 3 Baths 2,194 sqft Built 2006

$1,298,000

List Price

$3,950

$3.7K - $4.2K

Rent Est.

PROPERTY INFO

January 07, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2006
  • Price/Sqft : $591.61
  • 5 Days on Market
  • MLS # : CC40933430
  • Updated Date : 01/08/2021 at 12:16
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,194 sqft
  • Baths : 2 full , 1 half
Listing Agent

Sereno

Listing Agent's Description

Location, Location, Location! Beautiful Windemere home with open & airy floor plan offers formal living room, formal dining room, family room with fireplace, eating area, gourmet kitchen with SS appliances, island, & lots of storage. Large master bedroom with walk-in closet & huge luxurious master bath. 3 large additional bedrooms. Very low maintenance yard to relax & enjoy. New carpet, new paint, tankless water heater & so much more. Close to award-winning schools, DVC, shops, parks & walking trails! Just perfect...

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Windemere

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000k1100k1200k1300kPrice in $273k1326k

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

Neighborhood: Windemere

NeighborhoodNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800400042004400Rent in $16714581

* 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
Live Oak Elementary School Primary Regular 1,130 43 9
Windemere Ranch Middle School Middle Regular 1,254 46 9
Dougherty Valley High School High Unknown 2,645 107 NA

Live Oak Elementary School

  • Education Level: Primary
  • # of students: 1,130
  • # of teachers: 43
9
GreatSchools Rating

Windemere Ranch Middle School

  • Education Level: Middle
  • # of students: 1,254
  • # of teachers: 46
9
GreatSchools Rating

Dougherty Valley High School

  • Education Level: High
  • # of students: 2,645
  • # of teachers: 107
NA
GreatSchools Rating
 

$1,168,200$1,427,800$1,298,000

PURCHASE PRICE

$3,555$4,345$3,950

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,950
EXPENSES Loan Payment -$4,508
Property Tax -$1,605
Property Insurance -$80
Property Management Fees -$194
CASH FLOW
-$2,437

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.

$1,298,000

PROJECTED PRICE

$3,950

PROJECTED RENT

0.30%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 5.2%
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$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$40k-$35k-$30k-$25k-$20k-$15k-$10k-$5.0k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$349,720

INVESTMENT

$349,720

Down Payment
$324,500
Rehab Estimate
$5,750
Closing Costs
$19,470

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$4,508

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $324,500
Loan Amount $973,500
See What Happens When You Reinvest Cash Flow

0

YEARS SAVED

$34

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
  • $3,955

    COMP ESTIMATED VALUE
  • $1.8

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,8003$3,9954$4,1005$4,395
$4,395
RENT COMPS ANALYSIS
  • 2168 Arlington Way San Ramon, CA 1
    • 4 beds 3 baths ∙ 2,194 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,194 Sqft ∙ Built 2006
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2963 Langhorne Dr San Ramon, CA 2
    • 3 beds 3 baths ∙ 2,085 Sqft ∙ Built 2002 3 beds 3 baths ∙ 2,085 Sqft ∙ Built 2002
    property image
    LEASED 05/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,800
    • $1.82
    •  
  • 5041 Rowan San Ramon, CA 3
    • 3 beds 4 baths ∙ 2,217 Sqft ∙ Built 2015 3 beds 4 baths ∙ 2,217 Sqft ∙ Built 2015
    property image
    LEASED 12/16/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,995
    • $1.80
    •  
  • 3816 Highbury Way San Ramon, CA 4
    • 3 beds 3 baths ∙ 2,300 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,300 Sqft ∙ Built 2006
    property image
    LEASED 03/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,100
    • $1.78
    •  
  • 207 Arden Court San Ramon, CA 5
    • 4 beds 3 baths ∙ 2,434 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,434 Sqft ∙ Built 2005
    property image
    LEASED 04/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,395
    • $1.81
    •  
PROPERTY LISTING DETAILS
Mahshid Shaghafi
Sereno
BESbswy