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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1930
- Price/Sqft : $560.16
- 3 Days on Market
- MLS # : BE40932375
- Updated Date : 12/18/2020 at 20:25
CONSTRUCTION
- Beds : 3
- Floor Size : 1,230 sqft
- Baths : 1 full
Listing Agent
Compass
Listing Agent's Description
Lower Maxwell Park's cozy and charming 3 Bed, 1 Bath home is MOVE-IN-READY! Newly remodeled kitchen & bathroom, freshly painted interior, new flooring, new interior doors, and large landscaped backyard is ready for you and your family to enjoy.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Fremont
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Fremont
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,230 |
| EXPENSES | Loan Payment | -$2,542 |
| Property Tax | -$838 | |
| Property Insurance | -$57 | |
| Property Management Fees | -$158 | |
|
CASH FLOW
-$365
|
||
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.
$689,000
PROJECTED PRICE
$3,230
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 11.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.63% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$188,335
LOAN DETAILS
$2,542
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $172,250 |
| Loan Amount | $516,750 |
4.25
YEARS SAVED
$33,419
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
-
$3,235
COMP ESTIMATED VALUE -
$2.63
COMP AVG. RENT PER SQFT
Comps Range
-
2219 50th Ave. Oakland, CA 1
- 3 beds 1 baths ∙ 1,230 Sqft ∙ Built 1930 3 beds 1 baths ∙ 1,230 Sqft ∙ Built 1930
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2836 23rd Avenue Oakland, CA 2
- 3 beds 1 baths ∙ 1,150 Sqft ∙ Built 1914 3 beds 1 baths ∙ 1,150 Sqft ∙ Built 1914
![property image]()
LEASED 08/07/20- Rent
- Rent Per SQFT
- $2,850
- $2.48
-
5546 E 16th St Oakland, CA 3
- 3 beds 2 baths ∙ 1,200 Sqft ∙ Built 1914 3 beds 2 baths ∙ 1,200 Sqft ∙ Built 1914
![property image]()
LEASED 07/19/19- Rent
- Rent Per SQFT
- $3,000
- $2.50
-
2084 Harrington Ave Oakland, CA 4
- 3 beds 1 baths ∙ 1,100 Sqft ∙ Built 1920 3 beds 1 baths ∙ 1,100 Sqft ∙ Built 1920
![property image]()
LEASED 12/16/20- Rent
- Rent Per SQFT
- $3,200
- $2.91
PROPERTY LISTING DETAILS
Compass
