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 1983
- Price/Sqft : $328.69
- 2 Days on Market
- MLS # : BE40929372
- Updated Date : 11/14/2020 at 18:27
CONSTRUCTION
- Beds : 4
- Floor Size : 1,579 sqft
- Baths : 2 full , 1 half
Listing Agent
Calsold Realty
Listing Agent's Description
Location! Location! Location! This home is located in desirable Mira Vista Hills. The home features hardwood floors, newer paint, dual pane windows, with updated baths, an open kitchen that connects to a nice family room with a fireplace. Off the family room on the way to the garage, you will find your laundry room to one side and a half bath on the other side. The sliding glass door off the family room opens to a nice patio with an overhang. The shed stays. Close to shopping. Easy access to highway 4 and just minutes to the new BART and to beautiful Contra Loma Regional Park. Schedule a showing today and come take a look.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,310 |
| EXPENSES | Loan Payment | -$1,915 |
| Property Tax | -$568 | |
| Property Insurance | -$65 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$387
|
||
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.
$519,000
PROJECTED PRICE
$2,310
PROJECTED RENT
0.45%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 12.4% |
| 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
$143,285
LOAN DETAILS
$1,915
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $129,750 |
| Loan Amount | $389,250 |
3.5
YEARS SAVED
$18,642
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
-
$2,530
COMP ESTIMATED VALUE -
$1.6
COMP AVG. RENT PER SQFT
Comps Range
-
2305 Candlestick Dr Antioch, CA 1
- 3 beds 3 baths ∙ 1,579 Sqft ∙ Built 1983 3 beds 3 baths ∙ 1,579 Sqft ∙ Built 1983
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1109 Saint Frances Dr Antioch, CA 2
- 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1969 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1969
LEASED 12/15/19- Rent
- Rent Per SQFT
- $2,400
- $1.52
-
2001 Reseda Way Antioch, CA 3
- 3 beds 2 baths ∙ 1,603 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,603 Sqft ∙ Built 1977
LEASED 03/19/20- Rent
- Rent Per SQFT
- $2,500
- $1.56
-
2762 Del Oro Cir Antioch, CA 4
- 4 beds 2 baths ∙ 1,631 Sqft ∙ Built 1967 4 beds 2 baths ∙ 1,631 Sqft ∙ Built 1967
LEASED 03/14/20- Rent
- Rent Per SQFT
- $2,600
- $1.59
-
2977 Palo Verde Way Antioch, CA 5
- 4 beds 2 baths ∙ 1,535 Sqft ∙ Built 1971 4 beds 2 baths ∙ 1,535 Sqft ∙ Built 1971
LEASED 05/07/20- Rent
- Rent Per SQFT
- $2,675
- $1.74
PROPERTY LISTING DETAILS
Calsold Realty
