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 1954
- Price/Sqft : $440.42
- 6 Days on Market
- MLS # : BE40934057
- Updated Date : 01/16/2021 at 10:03
CONSTRUCTION
- Beds : 4
- Floor Size : 1,680 sqft
- Baths : 2 full
Listing Agent
Re/max Active Realty
Listing Agent's Description
Beautifully upgraded 4 bed, 2 baths, freshly painted, laminate flooring, remodeled kitchen with granite countertop, wood cabinets, bright living & dining area. family room, converted garage (Bedroom #4). Dual panel window, Central A/C & Heat. Well-manicured lawn in the front yard with sprinkler system and shed on the back patio.. Close to shopping center, easy access to 880 Freeway. State Route 92 State and San Mateo Bridge.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Tennyson-Alquire
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Tennyson-Alquire
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,250 |
| EXPENSES | Loan Payment | -$2,570 |
| Property Tax | -$801 | |
| Property Insurance | -$68 | |
| Property Management Fees | -$159 | |
|
CASH FLOW
-$348
|
||
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.
$739,900
PROJECTED PRICE
$3,250
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 9.9% |
| 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
$201,824
LOAN DETAILS
$2,570
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $184,975 |
| Loan Amount | $554,925 |
4.33
YEARS SAVED
$31,655
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
-
$3,259
COMP ESTIMATED VALUE -
$1.94
COMP AVG. RENT PER SQFT
Comps Range
-
27917 Mandarin Avenue Hayward, CA 1
- 4 beds 2 baths ∙ 1,680 Sqft ∙ Built 1954 4 beds 2 baths ∙ 1,680 Sqft ∙ Built 1954
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2494 Almaden Blvd Union City, CA 2
- 3 beds 2 baths ∙ 1,591 Sqft ∙ Built 1967 3 beds 2 baths ∙ 1,591 Sqft ∙ Built 1967
![property image]()
LEASED 03/09/20- Rent
- Rent Per SQFT
- $3,200
- $2.01
-
27715 Cliffwood Ave Hayward, CA 3
- 5 beds 3 baths ∙ 1,807 Sqft ∙ Built 1955 5 beds 3 baths ∙ 1,807 Sqft ∙ Built 1955
![property image]()
LEASED 05/13/20- Rent
- Rent Per SQFT
- $3,300
- $1.83
-
2493 Ascot Way Union City, CA 4
- 4 beds 3 baths ∙ 1,916 Sqft ∙ Built 1968 4 beds 3 baths ∙ 1,916 Sqft ∙ Built 1968
![property image]()
LEASED 03/12/20- Rent
- Rent Per SQFT
- $3,800
- $1.98
PROPERTY LISTING DETAILS
Re/max Active Realty
