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
It's free, with no obligation
PROPERTY INFO
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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Glen Eden
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
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
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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$173,760
LOAN DETAILS
$2,339
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $158,500 |
Loan Amount | $475,500 |
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
Comps Range
PROPERTY LISTING DETAILS
Cal Home