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 1964
- Price/Sqft : $522.16
- 6 Days on Market
- MLS # : CC40933235
- Updated Date : 01/05/2021 at 11:17
CONSTRUCTION
- Beds : 4
- Floor Size : 1,331 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Bartels
Listing Agent's Description
Don't miss this 4/2 updated single story ranch style home at Tara Hill area! Hardwood flooring, upgraded electrical box, Updated baths and Kitchen, Panoramic bay view, Spacious and large back yard with RV/Boat parking space. Large shed at back yard with fruit trees. Awaiting for the new owners to call it home!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Tara Hills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Tara Hills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,840 |
| EXPENSES | Loan Payment | -$2,414 |
| Property Tax | -$841 | |
| Property Insurance | -$59 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$623
|
||
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.
$695,000
PROJECTED PRICE
$2,840
PROJECTED RENT
0.41%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 9.9% |
| 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
$189,925
LOAN DETAILS
$2,414
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $173,750 |
| Loan Amount | $521,250 |
2.17
YEARS SAVED
$10,022
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
-
$2,509
COMP ESTIMATED VALUE -
$1.88
COMP AVG. RENT PER SQFT
Comps Range
-
2455 Mahan Way San Pablo, CA 1
- 4 beds 2 baths ∙ 1,331 Sqft ∙ Built 1964 4 beds 2 baths ∙ 1,331 Sqft ∙ Built 1964
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2721 Sargent Ave San Pablo, CA 2
- 3 beds 2 baths ∙ 1,399 Sqft ∙ Built 1962 3 beds 2 baths ∙ 1,399 Sqft ∙ Built 1962
![property image]()
LEASED 11/15/19- Rent
- Rent Per SQFT
- $2,650
- $1.89
-
1420 Greenfield Cir Pinole, CA 3
- 3 beds 3 baths ∙ 1,489 Sqft ∙ Built 1984 3 beds 3 baths ∙ 1,489 Sqft ∙ Built 1984
![property image]()
LEASED 08/01/20- Rent
- Rent Per SQFT
- $2,795
- $1.88
PROPERTY LISTING DETAILS
Coldwell Banker Bartels
