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

27921 Candlewood Pl Hayward, CA 94545

4 Beds 2 Baths 1,000 sqft Built 1955

$634,000

List Price

$2,960

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

November 25, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1955
  • Price/Sqft : $634.00
  • 5 Days on Market
  • MLS # : CC40930339
  • Updated Date : 11/27/2020 at 10:10
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,000 sqft
  • Baths : 2 full
Listing Agent

Cal Home

Listing Agent's Description

Welcome to this beautiful single level family home! This 4 bedroom home is a perfect example of a well-kept and maintained property. Highlights include lovely laminate and tile flooring, updated kitchen with a breakfast bar, recessed lighting, and an extra bonus room. This home has had the ceiling insulated and the open beans enclosed for energy efficiency. The backyard is oversized with room for family fun, growing your own organic fruit and vegetables and just about anything imaginable. This location is ideal and a commuter's dream! Close access to Mission Blvd., the freeways and nearby bridges as well as Bart/transportation. In addition, easy access to shopping, schools, restaurants, hospitals and medical offices. Don't miss out on this one!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Glen Eden

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: Glen Eden

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $14543193

* 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
Palma Ceia Elementary School Primary Regular 579 22 6
Palma Ceia Elementary School Middle Regular 579 22 6
Mt. Eden High School High Regular 1,935 85 6

Palma Ceia Elementary School

  • Education Level: Primary
  • # of students: 579
  • # of teachers: 22
6
GreatSchools Rating

Palma Ceia Elementary School

  • Education Level: Middle
  • # of students: 579
  • # of teachers: 22
6
GreatSchools Rating

Mt. Eden High School

  • Education Level: High
  • # of students: 1,935
  • # of teachers: 85
6
GreatSchools Rating
 

$570,600$697,400$634,000

PURCHASE PRICE

$2,664$3,256$2,960

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,960
EXPENSES Loan Payment -$2,339
Property Tax -$681
Property Insurance -$51
Property Management Fees -$149
CASH FLOW
-$261

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.

$634,000

PROJECTED PRICE

$2,960

PROJECTED RENT

0.47%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 12.1%
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$2.5M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$173,760

INVESTMENT

$173,760

Down Payment
$158,500
Rehab Estimate
$5,750
Closing Costs
$9,510

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,339

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $158,500
Loan Amount $475,500
See What Happens When You Reinvest Cash Flow

5.08

YEARS SAVED

$39,263

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
  • COMP ESTIMATED VALUE
  • COMP AVG. RENT PER SQFT
Comps Range
$0
1$0
$0
RENT COMPS ANALYSIS
  • 27921 Candlewood Pl Hayward, CA
    • 4 beds 2 baths ∙ 1,000 Sqft ∙ Built 1955 4 beds 2 baths ∙ 1,000 Sqft ∙ Built 1955
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
PROPERTY LISTING DETAILS
Suzanne Rocha
Cal Home
BESbswy