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

25096 Joyce Street Hayward, CA 94544

3 Beds 1 Baths 1,032 sqft Built 1952

$649,800

List Price

$2,660

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

November 02, 2020 RECENTLY ADDED
FACTS
  • Built In 1952
  • Price/Sqft : $629.65
  • 2 Days on Market
  • MLS # : MR40927826
  • Updated Date : 11/02/2020 at 13:10
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,032 sqft
  • Baths : 1 full
Listing Agent

Priority Real Estate

Listing Agent's Description

Stunning 3 bedroom 1 bath Home with a 2 car garage. New Kitchen, New Bathroom, New windows New Floorings, New exterior and Interior Paint. New Interior Doors. Large Driveway along with a wide open Backyard. Bonus: A second Bathroom in the garage. Freshly ready for new Buyer. Do not miss out on this amazing opportunity to live in the heart of the Bay Area!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Jackson Triangle

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Jackson Triangle

NeighborhoodNIR Market*CityMarket2010Year20012019 Q2140016001800200022002400260028003000Rent in $13483193

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Harder Elementary School Primary Regular 608 22 2
Winton Middle School Middle Regular 529 21 4
Hayward High School High Regular 1,644 74 4

Harder Elementary School

  • Education Level: Primary
  • # of students: 608
  • # of teachers: 22
2
GreatSchools Rating

Winton Middle School

  • Education Level: Middle
  • # of students: 529
  • # of teachers: 21
4
GreatSchools Rating

Hayward High School

  • Education Level: High
  • # of students: 1,644
  • # of teachers: 74
4
GreatSchools Rating
 

$584,820$714,780$649,800

PURCHASE PRICE

$2,394$2,926$2,660

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,660
EXPENSES Loan Payment -$2,397
Property Tax -$689
Property Insurance -$52
Property Management Fees -$149
CASH FLOW
-$627

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.

$649,800

PROJECTED PRICE

$2,660

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 12.5%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$177,947

INVESTMENT

$177,947

Down Payment
$162,450
Rehab Estimate
$5,750
Closing Costs
$9,747

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$2,397

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $162,450
Loan Amount $487,350
See What Happens When You Reinvest Cash Flow

2.25

YEARS SAVED

$12,008

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
  • $2,665

    COMP ESTIMATED VALUE
  • $2.58

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,6503$2,8004$2,8505$3,500
$3,500
RENT COMPS ANALYSIS
  • 25096 Joyce Street Hayward, CA 1
    • 3 beds 1 baths ∙ 1,032 Sqft ∙ Built 1952 3 beds 1 baths ∙ 1,032 Sqft ∙ Built 1952
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 25866 Bel Aire Dr Hayward, CA 2
    • 3 beds 2 baths ∙ 1,110 Sqft ∙ Built 1951 3 beds 2 baths ∙ 1,110 Sqft ∙ Built 1951
    LEASED 05/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,650
    • $2.39
    •  
  • 24748 Joyce St Hayward, CA 3
    • 3 beds 1 baths ∙ 1,000 Sqft ∙ Built 1950 3 beds 1 baths ∙ 1,000 Sqft ∙ Built 1950
    LEASED 11/25/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $2.80
    •  
  • 1169 Roxanne Ave Hayward, CA 4
    • 3 beds 1 baths ∙ 1,187 Sqft ∙ Built 1949 3 beds 1 baths ∙ 1,187 Sqft ∙ Built 1949
    LEASED 05/13/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $2.40
    •  
  • 1179 Merritt Lane Hayward, CA 5
    • 3 beds 2 baths ∙ 1,276 Sqft ∙ Built 1958 3 beds 2 baths ∙ 1,276 Sqft ∙ Built 1958
    LEASED 05/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $2.74
    •  
PROPERTY LISTING DETAILS
Jose Belman
Priority Real Estate
BESbswy