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

22098 Spring Crest Road Moreno Valley, CA 92557

3 Beds 2 Baths 1,290 sqft Built 1989

$384,900

List Price

$1,620

$1.5K - $1.8K

Rent Est.

PROPERTY INFO

December 10, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1989
  • Price/Sqft : $298.37
  • 5 Days on Market
  • MLS # : IV20252525
  • Updated Date : 12/10/2020 at 20:17
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,290 sqft
  • Baths : 2 full
Listing Agent

Reliance Re Services Of Ca

Listing Agent's Description

BEAUTIFUL TURNKEY SINGLE STORY Home with Views for Miles! Bright and Open Floorplan featuring Large Family Room with Cozy Fireplace and Dining Room with Laminate Wood and Tile Flooring throughout. Large Kitchen has Brand New Black and Stainless Steel 5 Burner Stove, Microwave, Farmhouse Sink and Faucet (Never Used), Bright Bay Window and Breakfast Nook area. Large Master Bedroom with Slider that leads to the backyard and Two Large Secondary Bedrooms with Lots of Closet Space (Assessor shows 2 Bedrooms but it does have 3 Bedrooms all with Large Closets). Backyard Features Large Concrete Slab, Patio Cover with Spotlight and Large Side Yard areas to store your Toys. Two Car Garage with New Insulated Garage Door, New A/C Installed in 2020, Furnace and Water Heater are only 5 years old. Very Close to 215/60 Freeways, Huge Shopping Area and Great Schools. No HOA and Very Low Taxes!!

SEE MORE

MARKET HIGHLIGHTS

  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
  • As part of Southern California area, Inland Empire market inherits all the benefits from the area.
  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)

PRICE & RENT TRENDS

Neighborhood: Moreno Valley

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450kPrice in $116k459k

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

Neighborhood: Moreno Valley

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q290010001100120013001400150016001700180019002000Rent in $8802044

* 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
Box Springs Elementary School Primary Regular 404 15 2
Vista Heights Middle School Middle Regular 1,414 51 5
Canyon Springs High School High Regular 2,488 96 5

Box Springs Elementary School

  • Education Level: Primary
  • # of students: 404
  • # of teachers: 15
2
GreatSchools Rating

Vista Heights Middle School

  • Education Level: Middle
  • # of students: 1,414
  • # of teachers: 51
5
GreatSchools Rating

Canyon Springs High School

  • Education Level: High
  • # of students: 2,488
  • # of teachers: 96
5
GreatSchools Rating
 

$346,410$423,390$384,900

PURCHASE PRICE

$1,458$1,782$1,620

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,620
EXPENSES Loan Payment -$1,420
Property Tax -$389
Property Insurance -$58
Property Management Fees -$99
CASH FLOW
-$346

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.

$384,900

PROJECTED PRICE

$1,620

PROJECTED RENT

0.42%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.76%
Appreciation Year (1-5) 9.1%
Maintenance Year (1-5) 8.00%
Vacancy 5.41%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$107,749

INVESTMENT

$107,749

Down Payment
$96,225
Rehab Estimate
$5,750
Closing Costs
$5,774

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,420

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $96,225
Loan Amount $288,675
See What Happens When You Reinvest Cash Flow

1.42

YEARS SAVED

$3,458

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,620

    LIST RENT
  • $1.26

    LIST RENT PER SQFT
  • $1,671

    COMP ESTIMATED VALUE
  • $1.3

    COMP AVG. RENT PER SQFT
Comps Range
$1,620
1$1,6202$1,8003$1,9254$1,9505$2,000
$2,000
RENT COMPS ANALYSIS
  • 22098 Spring Crest Road Moreno Valley, CA 1
    • 3 beds 2 baths ∙ 1,290 Sqft ∙ Built 1989 3 beds 2 baths ∙ 1,290 Sqft ∙ Built 1989
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,620
    • $1.26
    •  
  • 11981 Day Street Moreno Valley, CA 2
    • 3 beds 2 baths ∙ 1,385 Sqft ∙ Built 1983 3 beds 2 baths ∙ 1,385 Sqft ∙ Built 1983
    property image
    LEASED 02/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $1.30
    •  
  • 22615 Sheffield Drive Moreno Valley, CA 3
    • 3 beds 2 baths ∙ 1,515 Sqft ∙ Built 1987 3 beds 2 baths ∙ 1,515 Sqft ∙ Built 1987
    property image
    LEASED 11/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,925
    • $1.27
    •  
  • 21454 Woolf Court Moreno Valley, CA 4
    • 3 beds 3 baths ∙ 1,489 Sqft ∙ Built 1992 3 beds 3 baths ∙ 1,489 Sqft ∙ Built 1992
    property image
    LEASED 10/10/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $1.31
    •  
  • 21300 Pala Foxia Place Moreno Valley, CA 5
    • 3 beds 3 baths ∙ 1,536 Sqft ∙ Built 1989 3 beds 3 baths ∙ 1,536 Sqft ∙ Built 1989
    property image
    LEASED 10/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $1.30
    •  
PROPERTY LISTING DETAILS
Michele Sanders
Reliance Re Services Of Ca
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: IV20252525
Last Updated: 12/10/2020
BESbswy