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 1967
- Price/Sqft : $554.47
- 52 Days on Market
- MLS # : ML81817179
- Updated Date : 12/12/2020 at 09:38
CONSTRUCTION
- Beds : 3
- Floor Size : 1,533 sqft
- Baths : 2 full
Listing Agent
Infiniti Real Estate
Listing Agent's Description
Very nice ranch home in the best school district of San Ramon. Large step down living room with spacious dining area. Updated kitchen. Cozy family room with wood burning fireplace. Large corner lot, possible for RV parking. Minutes from everyday amenities and top rated schools.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Southern San Ramon
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Southern San Ramon
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,290 |
| EXPENSES | Loan Payment | -$3,136 |
| Property Tax | -$858 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$161 | |
|
CASH FLOW
-$929
|
||
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.
$850,000
PROJECTED PRICE
$3,290
PROJECTED RENT
0.39%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.2% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$231,000
LOAN DETAILS
$3,136
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $212,500 |
| Loan Amount | $637,500 |
1.5
YEARS SAVED
$8,538
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
-
$3,530
COMP ESTIMATED VALUE -
$2.3
COMP AVG. RENT PER SQFT
Comps Range
-
2844 Milo Way San Ramon, CA 1
- 3 beds 2 baths ∙ 1,533 Sqft ∙ Built 1967 3 beds 2 baths ∙ 1,533 Sqft ∙ Built 1967
- Rent
- Rent Per SQFT
- $0
- $0.00
-
3016 Montevideo Dr San Ramon, CA 2
- 4 beds 2 baths ∙ 1,520 Sqft ∙ Built 1978 4 beds 2 baths ∙ 1,520 Sqft ∙ Built 1978
LEASED 10/27/20- Rent
- Rent Per SQFT
- $3,100
- $2.04
-
2945 Springdale Ln San Ramon, CA 3
- 3 beds 2 baths ∙ 1,361 Sqft ∙ Built 1971 3 beds 2 baths ∙ 1,361 Sqft ∙ Built 1971
LEASED 11/06/20- Rent
- Rent Per SQFT
- $3,400
- $2.50
-
3278 Montevideo Dr San Ramon, CA 4
- 3 beds 2 baths ∙ 1,593 Sqft ∙ Built 1976 3 beds 2 baths ∙ 1,593 Sqft ∙ Built 1976
LEASED 11/28/20- Rent
- Rent Per SQFT
- $3,500
- $2.20
-
2846 Aptos Way San Ramon, CA 5
- 4 beds 2 baths ∙ 1,479 Sqft ∙ Built 1978 4 beds 2 baths ∙ 1,479 Sqft ∙ Built 1978
LEASED 06/03/20- Rent
- Rent Per SQFT
- $3,650
- $2.47
PROPERTY LISTING DETAILS
Infiniti Real Estate
