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 2000
- Price/Sqft : $219.76
- 2 Days on Market
- MLS # : BE40933094
- Updated Date : 01/02/2021 at 21:59
CONSTRUCTION
- Beds : 6
- Floor Size : 3,604 sqft
- Baths : 3 full
Listing Agent
United Brokers
Listing Agent's Description
A gorgeous 6 bed room property with bonus room and half a bath downstairs. Breathtaking panoramic view of the valley. Large lovely swimming pool with multi functioning lighting.Jacuzzi, BBQ area. Rich and famous life style on a quite court area. MUST SEE PROPERTY
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94531
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94531
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,550 |
| EXPENSES | Loan Payment | -$2,922 |
| Property Tax | -$770 | |
| Property Insurance | -$114 | |
| Property Management Fees | -$174 | |
|
CASH FLOW
-$430
|
||
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.
$792,000
PROJECTED PRICE
$3,550
PROJECTED RENT
0.45%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 10.1% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$215,630
LOAN DETAILS
$2,922
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $198,000 |
| Loan Amount | $594,000 |
4.25
YEARS SAVED
$38,539
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
-
$3,604
COMP ESTIMATED VALUE -
$1
COMP AVG. RENT PER SQFT
Comps Range
-
3107 Ursus Ct Antioch, CA 1
- 6 beds 3 baths ∙ 3,604 Sqft ∙ Built 2000 6 beds 3 baths ∙ 3,604 Sqft ∙ Built 2000
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
Aldrich St Antioch, CA 2
- 5 beds 4 baths ∙ 3,408 Sqft ∙ Built 2016 5 beds 4 baths ∙ 3,408 Sqft ∙ Built 2016
![property image]()
LEASED 07/29/20- Rent
- Rent Per SQFT
- $3,400
- $1.00
PROPERTY LISTING DETAILS
United Brokers
