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 1989
- Price/Sqft : $488.76
- 5 Days on Market
- MLS # : CC40932943
- Updated Date : 01/07/2021 at 11:18
CONSTRUCTION
- Beds : 4
- Floor Size : 2,758 sqft
- Baths : 3 full
Listing Agent
Compass
Listing Agent's Description
Wonderfully updated Sunset floorplan on a quiet cul-de-sac at the top of popular Canyon Crest! Updated kitchen with granite slab counters, cherrywood floors, custom recessed lighting, stainless steel appliances, including Jenn-Air flat-top stove and more! All bathrooms have been updated! Additional upgrades include newer composition shingle roof, newer windows and doors, hardwood floors, custom baseboards and crown mouldings, ceiling fans, new carpet, custom window coverings, EV charger in garage and more! One bed and bath downstairs ideal for home office, in-law or au-pair set-up! Close to everything - Bishop Ranch Business Park, San Ramon Regional Medical Center, the vibrant new San Ramon City Center, award-winning schools, golf courses, hiking and easy freeway access! 3171 Marble Canyon Pl. - a great place to call home!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Dougherty Hills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Dougherty Hills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $4,220 |
| EXPENSES | Loan Payment | -$4,682 |
| Property Tax | -$1,447 | |
| Property Insurance | -$94 | |
| HOA | -$325 | |
| Property Management Fees | -$207 | |
|
CASH FLOW
-$2,535
|
||
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.
$1,348,000
PROJECTED PRICE
$4,220
PROJECTED RENT
0.31%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.7% |
| 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
$362,970
LOAN DETAILS
$4,682
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $337,000 |
| Loan Amount | $1,011,000 |
0
YEARS SAVED
$22
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
-
$4,640
COMP ESTIMATED VALUE -
$1.68
COMP AVG. RENT PER SQFT
Comps Range
-
3171 Marble Canyon Pl. San Ramon, CA 1
- 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989
- Rent
- Rent Per SQFT
- $0
- $0.00
-
45 Chadbourne Dr Danville, CA 2
- 4 beds 3 baths ∙ 2,670 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,670 Sqft ∙ Built 1987
LEASED 05/04/20- Rent
- Rent Per SQFT
- $4,200
- $1.57
-
5285 Canyon Crest Drive San Ramon, CA 3
- 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989
LEASED 08/13/19- Rent
- Rent Per SQFT
- $4,350
- $1.58
-
4540 Sweetgale Dr San Ramon, CA 4
- 4 beds 3 baths ∙ 2,811 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,811 Sqft ∙ Built 1999
LEASED 04/21/20- Rent
- Rent Per SQFT
- $4,700
- $1.67
-
130 Mattos Ct Danville, CA 5
- 3 beds 3 baths ∙ 2,887 Sqft ∙ Built 1997 3 beds 3 baths ∙ 2,887 Sqft ∙ Built 1997
LEASED 10/19/20- Rent
- Rent Per SQFT
- $5,500
- $1.91
PROPERTY LISTING DETAILS
Compass
