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 1951
- Price/Sqft : $495.39
- 5 Days on Market
- MLS # : BE40931541
- Updated Date : 12/11/2020 at 11:40
CONSTRUCTION
- Beds : 3
- Floor Size : 1,411 sqft
- Baths : 2 full
Listing Agent
Realty One Group Future
Listing Agent's Description
Gorgeous home featuring 3 bedrooms, 2 bathrooms, 1 car garage and a driveway for 2. Family Room that could be used as the Master Bedroom as it has a full bathroom, closet and fireplace. Spacious back yard with cover patio and storage. Updated Kitchen and bathroom. New Carpets and new painting inside and out and newer roof.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Jackson Triangle
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Jackson Triangle
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,120 |
| EXPENSES | Loan Payment | -$2,579 |
| Property Tax | -$741 | |
| Property Insurance | -$61 | |
| Property Management Fees | -$153 | |
|
CASH FLOW
-$414
|
||
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.
$699,000
PROJECTED PRICE
$3,120
PROJECTED RENT
0.45%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$190,985
LOAN DETAILS
$2,579
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $174,750 |
| Loan Amount | $524,250 |
4
YEARS SAVED
$30,820
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
-
$3,598
COMP ESTIMATED VALUE -
$2.55
COMP AVG. RENT PER SQFT
Comps Range
-
25674 Lewis Dr Hayward, CA 1
- 3 beds 2 baths ∙ 1,411 Sqft ∙ Built 1951 3 beds 2 baths ∙ 1,411 Sqft ∙ Built 1951
![property image]()
- 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
![property image]()
LEASED 05/29/20- Rent
- Rent Per SQFT
- $2,650
- $2.39
-
1179 Merritt Lane Hayward, CA 3
- 3 beds 2 baths ∙ 1,276 Sqft ∙ Built 1958 3 beds 2 baths ∙ 1,276 Sqft ∙ Built 1958
![property image]()
LEASED 05/01/20- Rent
- Rent Per SQFT
- $3,500
- $2.74
-
26075 Eastman Ct Hayward, CA 4
- 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1952 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1952
![property image]()
LEASED 08/21/20- Rent
- Rent Per SQFT
- $4,000
- $2.52
PROPERTY LISTING DETAILS
Realty One Group Future
