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

2712 Capistrano St Antioch, CA 94509

3 Beds 2 Baths 1,656 sqft Built 1948

$480,000

List Price

$2,280

$2.1K - $2.5K

Rent Est.

PROPERTY INFO

FACTS
  • Built In 1948
  • Price/Sqft : $289.86
  • 2 Days on Market
  • MLS # : EB40927029
  • Updated Date : 11/02/2020 at 03:06
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,656 sqft
  • Baths : 1 full , 1 half
Listing Agent

Loans Realty Group

Listing Agent's Description

beautiful remodel home in a quite neighborhood new cabinet,new stainless steel appliances new floor new paint remodel bath custom tile new fixtures,new flooring throughout very large yard closed to freeways shopping center and more.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800k900k1000kPrice in $190k1015k

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

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20012019 Q21200140016001800200022002400260028003000Rent in $11393193

* 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
Marsh Elementary School Primary Regular 537 19 1
Park Middle School Middle Regular 997 41 3
Antioch High School High Regular 1,774 76 3

Marsh Elementary School

  • Education Level: Primary
  • # of students: 537
  • # of teachers: 19
1
GreatSchools Rating

Park Middle School

  • Education Level: Middle
  • # of students: 997
  • # of teachers: 41
3
GreatSchools Rating

Antioch High School

  • Education Level: High
  • # of students: 1,774
  • # of teachers: 76
3
GreatSchools Rating
 

$432,000$528,000$480,000

PURCHASE PRICE

$2,052$2,508$2,280

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,280
EXPENSES Loan Payment -$1,771
Property Tax -$525
Property Insurance -$67
Property Management Fees -$149
CASH FLOW
-$232

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.

$480,000

PROJECTED PRICE

$2,280

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

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
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$132,950

INVESTMENT

$132,950

Down Payment
$120,000
Rehab Estimate
$5,750
Closing Costs
$7,200

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$1,771

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $120,000
Loan Amount $360,000
See What Happens When You Reinvest Cash Flow

5.08

YEARS SAVED

$29,324

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
  • $2,645

    COMP ESTIMATED VALUE
  • $1.6

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,2003$2,5004$2,5955$2,600
$2,600
RENT COMPS ANALYSIS
  • 2712 Capistrano St Antioch, CA 1
    • 3 beds 2 baths ∙ 1,656 Sqft ∙ Built 1948 3 beds 2 baths ∙ 1,656 Sqft ∙ Built 1948
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 215 W 7th St Antioch, CA 2
    • 3 beds 1 baths ∙ 1,392 Sqft ∙ Built 1930 3 beds 1 baths ∙ 1,392 Sqft ∙ Built 1930
    property image
    LEASED 12/08/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,200
    • $1.58
    •  
  • 1131 Medanos St Antioch, CA 3
    • 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1942 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1942
    property image
    LEASED 09/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.58
    •  
  • 113 Ridgerock Dr Antioch, CA 4
    • 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 1966 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 1966
    property image
    LEASED 03/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,595
    • $1.64
    •  
  • 2762 Del Oro Cir Antioch, CA 5
    • 4 beds 2 baths ∙ 1,631 Sqft ∙ Built 1967 4 beds 2 baths ∙ 1,631 Sqft ∙ Built 1967
    property image
    LEASED 03/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,600
    • $1.59
    •  
PROPERTY LISTING DETAILS
Carla Olivas
Loans Realty Group
BESbswy