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 1986
- Price/Sqft : $238.77
- 4 Days on Market
- MLS # : IV21057263
- Updated Date : 03/20/2021 at 05:10
CONSTRUCTION
- Beds : 5
- Floor Size : 1,712 sqft
- Baths : 3 full
Listing Agent
Welcome Realty & Investment Groups Inc.
Listing Agent's Description
This is the one home that everybody is looking for!!!! Nice and very well Maintained Home located on a Culdesac st. for very low traffic ,to get in and out of the property, close to major arteries like the 60 and 215, shopping centers and grocery stores, the neighborhood is very clean and quiet with a very friendly atmosphere: the home features 2 beautiful and big bedrooms with brand new carpet, downstairs with a full bathroom and granite countertops, bathtub and shower for more convenience(permits unknown), Living room with brand new tile flooring and a very nice bay window, kitchen with granite countertops and backsplash, stainless steel appliances, berber carpet on the stairs with a custom wrought iron and wood handrail,3 bedrooms upstairs with, brand new carpet, 2 full bathrooms with granite countertops and showers, tile flooring, Cathedral ceilings with skylights. Big backyard located on a corner lo, Cathedral Ceilings ,NO HOA ,LOW TAXES, This home has been very well maintained. Come and look at, it you won't be disappointed , Sincerely, this home we can call it, pride of ownership.
SEE MORE
MARKET HIGHLIGHTS
- 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)
- 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)
PRICE & RENT TRENDS
Neighborhood: Moreno Valley
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Moreno Valley
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,940 |
| EXPENSES | Loan Payment | -$1,420 |
| Property Tax | -$418 | |
| Property Insurance | -$69 | |
| Property Management Fees | -$114 | |
|
CASH FLOW
-$81
|
||
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.
$408,777
PROJECTED PRICE
$1,940
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$114,076
LOAN DETAILS
$1,420
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $102,194 |
| Loan Amount | $306,583 |
4.33
YEARS SAVED
$17,475
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,940
LIST RENT -
$1.13
LIST RENT PER SQFT
-
$2,033
COMP ESTIMATED VALUE -
$1.19
COMP AVG. RENT PER SQFT
Comps Range
-
24716 Qualton Court Moreno Valley, CA 2
- 5 beds 3 baths ∙ 1,712 Sqft ∙ Built 1986 5 beds 3 baths ∙ 1,712 Sqft ∙ Built 1986
- Rent
- Rent Per SQFT
- $1,940
- $1.13
-
13448 Reindeer Street Moreno Valley, CA 1
- 4 beds 2 baths ∙ 1,543 Sqft ∙ Built 1981 4 beds 2 baths ∙ 1,543 Sqft ∙ Built 1981
LEASED 02/09/21- Rent
- Rent Per SQFT
- $1,750
- $1.13
-
14522 Parkwood Court Moreno Valley, CA 3
- 4 beds 2 baths ∙ 1,608 Sqft ∙ Built 1986 4 beds 2 baths ∙ 1,608 Sqft ∙ Built 1986
LEASED 04/01/20- Rent
- Rent Per SQFT
- $1,950
- $1.21
-
12221 Cocopah Court Moreno Valley, CA 4
- 5 beds 2 baths ∙ 1,905 Sqft ∙ Built 1989 5 beds 2 baths ∙ 1,905 Sqft ∙ Built 1989
LEASED 03/18/20- Rent
- Rent Per SQFT
- $2,300
- $1.21
-
12580 Lasselle Street Moreno Valley, CA 5
- 4 beds 2 baths ∙ 1,994 Sqft ∙ Built 2003 4 beds 2 baths ∙ 1,994 Sqft ∙ Built 2003
LEASED 03/30/20- Rent
- Rent Per SQFT
- $2,400
- $1.20
PROPERTY LISTING DETAILS
Welcome Realty & Investment Groups Inc.
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: IV21057263
Last Updated: 03/20/2021
