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

3149 Jordan Antioch, CA 94509

3 Beds 3 Baths 1,790 sqft Built 2015

$550,000

List Price

$2,310

$2.1K - $2.5K

Rent Est.

PROPERTY INFO

November 27, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2015
  • Price/Sqft : $307.26
  • 3 Days on Market
  • MLS # : EB40930439
  • Updated Date : 11/27/2020 at 21:20
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,790 sqft
  • Baths : 2 full , 1 half
Listing Agent

Homesmart Optima Realty

Listing Agent's Description

Immaculate and stunning single story home with tons of builder upgrades. Built in 2015, this newer home shows pride of ownership with its 3 bedrooms, 2.5 baths, Den, which can be used as a 4th bedroom or office. Enter into the living room with its luxurious high end laminate floors and designer painted walls, eat-in gourmet Kitchen features upgraded Maple cabinets, quartz stone counter tops, energy efficient stainless steel appliances, breakfast bar and tile floors. Master bedroom has slider doors to backyard & master bath has a soaking tub and separate shower stall with walk-in closet. Entertain in the back patio area with it's covered pergola, raised garden beds, custom cement designs and large side access. Home is on a premium lot for RV parking or extra parking spaces. Shed to stay. Minutes and easy access to Hwy 4, Bart, restaurants, shopping, schools and delta waters Home located on the Antioch/Oakley border. Welcome to your new home!

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
Orchard Park School Primary Regular 784 29 5
Orchard Park School Middle Regular 784 29 5
Deer Valley High School High Regular 2,659 113 5

Orchard Park School

  • Education Level: Primary
  • # of students: 784
  • # of teachers: 29
5
GreatSchools Rating

Orchard Park School

  • Education Level: Middle
  • # of students: 784
  • # of teachers: 29
5
GreatSchools Rating

Deer Valley High School

  • Education Level: High
  • # of students: 2,659
  • # of teachers: 113
5
GreatSchools Rating
 

$495,000$605,000$550,000

PURCHASE PRICE

$2,079$2,541$2,310

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,310
EXPENSES Loan Payment -$2,029
Property Tax -$535
Property Insurance -$70
HOA -$121
Property Management Fees -$149
CASH FLOW
-$595

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.

$550,000

PROJECTED PRICE

$2,310

PROJECTED RENT

0.42%

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-$10k-$5.0k$0.0$5.0k$10k$15k

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$151,500

INVESTMENT

$151,500

Down Payment
$137,500
Rehab Estimate
$5,750
Closing Costs
$8,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,029

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $137,500
Loan Amount $412,500
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$7,480

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
  • $2,452

    COMP ESTIMATED VALUE
  • $1.37

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,300
$2,300
RENT COMPS ANALYSIS
  • 3149 Jordan Antioch, CA 1
    • 3 beds 7 baths ∙ 1,790 Sqft ∙ Built 2015 3 beds 7 baths ∙ 1,790 Sqft ∙ Built 2015
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4936 Chaps Ct Antioch, CA 2
    • 4 beds 3 baths ∙ 1,680 Sqft ∙ Built 1995 4 beds 3 baths ∙ 1,680 Sqft ∙ Built 1995
    property image
    LEASED 01/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $1.37
    •  
PROPERTY LISTING DETAILS
Eva Castro
Homesmart Optima Realty
BESbswy