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

3054 G St Antioch, CA 94509

4 Beds 3 Baths 2,497 sqft Built 1986

$549,000

List Price

$2,550

$2.3K - $2.8K

Rent Est.

PROPERTY INFO

December 18, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1986
  • Price/Sqft : $219.86
  • 3 Days on Market
  • MLS # : CC40932303
  • Updated Date : 12/18/2020 at 12:59
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,497 sqft
  • Baths : 2 full , 1 half
Listing Agent

R.a.m. Realty

Listing Agent's Description

Stunning 2 story house in ANTIOCH! This beauty features fresh interior and exterior paint, dual pane windows, rich laminate floors, new carpet, new interior doors, updated fixtures, and more! Marvel at the abundance of charm and natural light upon entering. Dining area flows seamlessly with living room and offers outside access. Living room adorns a cozy fireplace, perfect for those cooler months! Kitchen boasts new stainless steel appliances, an eat up counter, gorgeous quartz counter tops, and ample cabinet space. Venture upstairs where the bedrooms await! Master bedroom features a spacious layout and a Master bathroom you are sure to enjoy! Additional perks include a large private yard, side parking, and attached 2 car garage! This gem is truly a MUST-SEE and will go fast! Come take a look today!

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
Sutter Elementary School Primary Regular 631 23 3
Park Middle School Middle Regular 997 41 3
Antioch High School High Regular 1,774 76 3

Sutter Elementary School

  • Education Level: Primary
  • # of students: 631
  • # of teachers: 23
3
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
 

$494,100$603,900$549,000

PURCHASE PRICE

$2,295$2,805$2,550

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,550
EXPENSES Loan Payment -$2,026
Property Tax -$601
Property Insurance -$87
Property Management Fees -$149
CASH FLOW
-$312

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.

$549,000

PROJECTED PRICE

$2,550

PROJECTED RENT

0.46%

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$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$151,235

INVESTMENT

$151,235

Down Payment
$137,250
Rehab Estimate
$5,750
Closing Costs
$8,235

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$2,026

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $137,250
Loan Amount $411,750
See What Happens When You Reinvest Cash Flow

4.33

YEARS SAVED

$26,978

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
  • $2,566

    COMP ESTIMATED VALUE
  • $1.03

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,6503$2,6954$2,8005$2,900
$2,900
RENT COMPS ANALYSIS
  • 3054 G St Antioch, CA 1
    • 4 beds 3 baths ∙ 2,497 Sqft ∙ Built 1986 4 beds 3 baths ∙ 2,497 Sqft ∙ Built 1986
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4728 Hunter Peak Ct Antioch, CA 2
    • 4 beds 3 baths ∙ 2,739 Sqft ∙ Built 1991 4 beds 3 baths ∙ 2,739 Sqft ∙ Built 1991
    LEASED 10/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,650
    • $0.97
    •  
  • 4937 Cougar Peak Ct Antioch, CA 3
    • 5 beds 3 baths ∙ 2,465 Sqft ∙ Built 1995 5 beds 3 baths ∙ 2,465 Sqft ∙ Built 1995
    LEASED 09/14/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,695
    • $1.09
    •  
  • 5000 Union Mine Dr Antioch, CA 4
    • 4 beds 3 baths ∙ 2,819 Sqft ∙ Built 1997 4 beds 3 baths ∙ 2,819 Sqft ∙ Built 1997
    LEASED 12/08/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $0.99
    •  
  • 4744 Crestone Peak Ct Antioch, CA 5
    • 4 beds 3 baths ∙ 2,739 Sqft ∙ Built 1994 4 beds 3 baths ∙ 2,739 Sqft ∙ Built 1994
    LEASED 05/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.06
    •  
PROPERTY LISTING DETAILS
Jeff Rosenberger
R.a.m. Realty
BESbswy