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 : $327.41
- 3 Days on Market
- MLS # : EB40933645
- Updated Date : 01/08/2021 at 15:11
CONSTRUCTION
- Beds : 4
- Floor Size : 1,527 sqft
- Baths : 3 full
Listing Agent
Better Homes/mann & Assc
Listing Agent's Description
Best Buy! 4 bedroom 3 full bath. Full bed/bath on entry level, corner lot, tile roof, stucco ext, 2 car garage, located close to park, and freeway access. Family room has brick fireplace, indoor laundry and back yard with patio decking.
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 | $2,610 |
| EXPENSES | Loan Payment | -$1,737 |
| Property Tax | -$547 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
$114
|
||
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.
$499,950
PROJECTED PRICE
$2,610
PROJECTED RENT
0.52%
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
$138,237
LOAN DETAILS
$1,737
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $124,988 |
| Loan Amount | $374,963 |
8.58
YEARS SAVED
$59,243
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
-
$2,504
COMP ESTIMATED VALUE -
$1.64
COMP AVG. RENT PER SQFT
Comps Range
-
2548 Brazil Dr Antioch, CA 1
- 4 beds 3 baths ∙ 1,527 Sqft ∙ Built 1986 4 beds 3 baths ∙ 1,527 Sqft ∙ Built 1986
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2237 Brazil Dr Antioch, CA 2
- 3 beds 2 baths ∙ 1,379 Sqft ∙ Built 1994 3 beds 2 baths ∙ 1,379 Sqft ∙ Built 1994
![property image]()
LEASED 11/18/20- Rent
- Rent Per SQFT
- $2,195
- $1.59
-
2916 Almondridge Dr Antioch, CA 3
- 4 beds 3 baths ∙ 1,536 Sqft ∙ Built 1990 4 beds 3 baths ∙ 1,536 Sqft ∙ Built 1990
![property image]()
LEASED 01/10/20- Rent
- Rent Per SQFT
- $2,600
- $1.69
PROPERTY LISTING DETAILS
Better Homes/mann & Assc
