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 1960
- Price/Sqft : $407.17
- 2 Days on Market
- MLS # : CC40933737
- Updated Date : 01/09/2021 at 11:40
CONSTRUCTION
- Beds : 3
- Floor Size : 1,228 sqft
- Baths : 2 full
Listing Agent
Better Homes And Gardens Rp
Listing Agent's Description
Super sweet! , almost original! wonderful area! great location, clean, gorgeous hardwood flooring, large rooms, Living room & Family room! breakfast bar/island, gas stove, dual pane windows, private setting , low maintenance yard, 2 car garage, RV access too! Yes needs TLC , fixer, handyman special, sweat equity
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Fairmede-Hilltop
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Fairmede-Hilltop
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,730 |
| EXPENSES | Loan Payment | -$1,737 |
| Property Tax | -$557 | |
| Property Insurance | -$57 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
$231
|
||
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.
$500,000
PROJECTED PRICE
$2,730
PROJECTED RENT
0.55%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 12.8% |
| 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
$138,250
LOAN DETAILS
$1,737
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $125,000 |
| Loan Amount | $375,000 |
9.67
YEARS SAVED
$70,411
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
-
$2,395
COMP ESTIMATED VALUE -
$1.95
COMP AVG. RENT PER SQFT
Comps Range
-
2612 Barnard St Richmond, CA 1
- 3 beds 2 baths ∙ 1,228 Sqft ∙ Built 1960 3 beds 2 baths ∙ 1,228 Sqft ∙ Built 1960
- Rent
- Rent Per SQFT
- $0
- $0.00
-
3136 Deseret Dr Richmond, CA 2
- 3 beds 2 baths ∙ 1,144 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,144 Sqft ∙ Built 1957
LEASED 06/16/20- Rent
- Rent Per SQFT
- $2,300
- $2.01
-
2721 Sargent Ave San Pablo, CA 3
- 3 beds 2 baths ∙ 1,399 Sqft ∙ Built 1962 3 beds 2 baths ∙ 1,399 Sqft ∙ Built 1962
LEASED 11/15/19- Rent
- Rent Per SQFT
- $2,650
- $1.89
PROPERTY LISTING DETAILS
Better Homes And Gardens Rp
