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

3327 Casa Grande Dr San Ramon, CA 94583

4 Beds 4 Baths 2,351 sqft Built 1970

$1,198,000

List Price

$3,910

$3.7K - $4.2K

Rent Est.

PROPERTY INFO

December 04, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1970
  • Price/Sqft : $509.57
  • 3 Days on Market
  • MLS # : BE40931064
  • Updated Date : 12/04/2020 at 11:12
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,351 sqft
  • Baths : 4 full
Listing Agent

Re/max 1st Choice

Listing Agent's Description

4 Bedrooms and 4 Full Baths, this model is rarely on the market! Great space, large lot and freshly painted interior. Hardwood flooring throughout main living area, new carpet in bedrooms. Updated kitchen with Quartz counter tops and newer appliances. Remodeled baths. Updated Slate Roof, new gutters w/ gutter guards, low maintenance landscaping and an added 15 X 20 Sunroom with heat and A/C vented in and electricity. Newer updated Dual Zone furnace and A/C with new ductwork. Updated cooper plumbing, tankless water heater and newer Lift Master Garage Door Opener. Solar tube in Living Room. This is a quality home and ready for a new family in a desirable area. Storage sheds in rear yard with 7 fruit bearing trees. Upgraded Dual Pane windows.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Southern San Ramon

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Southern San Ramon

NeighborhoodNIR Market*CityMarket2010Year20012019 Q2180020002200240026002800300032003400360038004000Rent in $16714044

* 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
Walt Disney Elementary School Primary Regular 560 23 8
Pine Valley Middle School Middle Regular 1,006 37 9
California High School High Regular 2,639 107 10

Walt Disney Elementary School

  • Education Level: Primary
  • # of students: 560
  • # of teachers: 23
8
GreatSchools Rating

Pine Valley Middle School

  • Education Level: Middle
  • # of students: 1,006
  • # of teachers: 37
9
GreatSchools Rating

California High School

  • Education Level: High
  • # of students: 2,639
  • # of teachers: 107
10
GreatSchools Rating
 

$1,078,200$1,317,800$1,198,000

PURCHASE PRICE

$3,519$4,301$3,910

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,910
EXPENSES Loan Payment -$4,420
Property Tax -$1,209
Property Insurance -$84
Property Management Fees -$192
CASH FLOW
-$1,995

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.

$1,198,000

PROJECTED PRICE

$3,910

PROJECTED RENT

0.33%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

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
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$30k-$20k-$10k$0.0$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$323,220

INVESTMENT

$323,220

Down Payment
$299,500
Rehab Estimate
$5,750
Closing Costs
$17,970

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 75% down payment or higher enables the proceeds from the asset to cover all costs.

$4,420

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $299,500
Loan Amount $898,500
See What Happens When You Reinvest Cash Flow

0.17

YEARS SAVED

$163

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
  • $3,738

    COMP ESTIMATED VALUE
  • $1.59

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,6003$3,800
$3,800
RENT COMPS ANALYSIS
  • 3327 Casa Grande Dr San Ramon, CA 1
    • 4 beds 4 baths ∙ 2,351 Sqft ∙ Built 1970 4 beds 4 baths ∙ 2,351 Sqft ∙ Built 1970
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 132 Summerset Ct San Ramon, CA 2
    • 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
    •  
  • 593 Fallen Leaf Cir. San Ramon, CA 3
    • 4 beds 3 baths ∙ 2,361 Sqft ∙ Built 1990 4 beds 3 baths ∙ 2,361 Sqft ∙ Built 1990
    LEASED 11/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,800
    • $1.61
    •  
PROPERTY LISTING DETAILS
Michael Hyles
Re/max 1st Choice
BESbswy