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
- Built In 1978
- Price/Sqft : $572.43
- 4 Days on Market
- MLS # : CC40928181
- Updated Date : 11/07/2020 at 14:27
CONSTRUCTION
- Beds : 4
- Floor Size : 2,140 sqft
- Baths : 3 full
Listing Agent
Keller Williams Realty
Listing Agent's Description
So much to Love! Beautifully maintained and updated, this home features 4 bedrooms and 3 full baths with 1 bedroom and bath conveniently located on the 1st floor. This is truly a home for all seasons. Entertain in the warm and inviting living/dining area, enjoy your coffee in the sunny kitchen, cozy up to the fireplace in your family room, or relax around a firepit and take a dip in the pool. All upper bedrooms have views of Mt, Diablo. The master bath remodeled is gorgeous! If you are the outdoors type, the side yard has RV parking and hookups too. This cul-de-sac home is located minutes from the Iron Horse trail, top rated schools, and fantastic places to shop and dine in the downtown City Center. Hurry, it won't last. Check out the website for video & more info http://www.330sansimeonpl.com/
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 | $3,580 |
| EXPENSES | Loan Payment | -$4,520 |
| Property Tax | -$1,315 | |
| Property Insurance | -$79 | |
| Property Management Fees | -$175 | |
|
CASH FLOW
-$2,509
|
||
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.
$1,225,000
PROJECTED PRICE
$3,580
PROJECTED RENT
0.29%
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
$330,375
LOAN DETAILS
$4,520
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $306,250 |
| Loan Amount | $918,750 |
0
YEARS SAVED
$16
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,580
LIST RENT -
$1.67
LIST RENT PER SQFT
-
$3,590
COMP ESTIMATED VALUE -
$1.68
COMP AVG. RENT PER SQFT
Comps Range
-
330 San Simeon Pl San Ramon, CA 2
- 3 beds 3 baths ∙ 2,140 Sqft ∙ Built 1978 3 beds 3 baths ∙ 2,140 Sqft ∙ Built 1978
- Rent
- Rent Per SQFT
- $3,580
- $1.67
-
3234 Casa Grande Dr San Ramon, CA 1
- 3 beds 2 baths ∙ 2,000 Sqft ∙ Built 1971 3 beds 2 baths ∙ 2,000 Sqft ∙ Built 1971
LEASED 06/12/19- Rent
- Rent Per SQFT
- $3,300
- $1.65
-
132 Summerset Ct San Ramon, CA 3
- 4 beds 3 baths ∙ 2,294 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,294 Sqft ∙ Built 1987
LEASED 12/01/19- Rent
- Rent Per SQFT
- $3,600
- $1.57
-
9462 Thunderbird Pl San Ramon, CA 4
- 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977
LEASED 02/28/20- Rent
- Rent Per SQFT
- $3,700
- $1.75
-
1291 Canyon Side Ave San Ramon, CA 5
- 3 beds 3 baths ∙ 2,125 Sqft ∙ Built 1986 3 beds 3 baths ∙ 2,125 Sqft ∙ Built 1986
LEASED 06/23/20- Rent
- Rent Per SQFT
- $3,700
- $1.74
PROPERTY LISTING DETAILS
Keller Williams Realty
