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
INVESTimate
$535,000
List Price
$147,525
REQUEST INFO
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1984
- Price/Sqft : $332.30
- 3 Days on Market
- MLS # : CC40916621
- Updated Date : 08/25/2020 at 16:20
CONSTRUCTION
- Beds : 3
- Floor Size : 1,610 sqft
- Baths : 2 full
Listing Agent
Windermere Diablo Realty
Listing Agent's Description
This is the perfect house for those that are commuting. Prime court location with a close distance to Pittsburg Bart Station, Highway 4, and stores. It is also next to a park, many fruit trees in backyard.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94565
* 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 | $2,380 |
EXPENSES | Loan Payment | -$1,974 |
Property Tax | -$611 | |
Property Insurance | -$66 | |
Property Management Fees | -$149 | |
CASH FLOW
-$420
|
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.
$535,000
PROJECTED PRICE
$2,380
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 5.00% |
Appreciation Year (1-5) | 11.28% |
Maintenance Year (1-5) | 8.00% |
Vacancy | 4.63% |
Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$147,525
LOAN DETAILS
$1,974
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $133,750 |
Loan Amount | $401,250 |
3.33
YEARS SAVED
$17,212
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
-
$2,544
COMP ESTIMATED VALUE -
$1.58
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
Windermere Diablo Realty