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

33286 Calle Langarica Temecula, CA 92592

4 Beds 3 Baths 2,261 sqft Built 1995

$529,000

List Price

$2,550

$2.3K - $2.8K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 17, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1995
  • Price/Sqft : $233.97
  • 6 Days on Market
  • MLS # : SW21055047
  • Updated Date : 03/18/2021 at 17:34
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,261 sqft
  • Baths : 3 full
Listing Agent

Rancon Real Estate

Listing Agent's Description

Ready To Move In! Light, Bright & Airy 2261 Sq. Ft. Two Story Vail Ranch Home. Vaulted Ceilings. Four Bedrooms Plus Loft. Full Bedroom And Bath Downstairs. Three Full Bathrooms. Large Pool Sized Lot. Remodeled Kitchen w/Quartz Countertops & White Kitchen Cabinetry. Stainless Steel Appliances. Recessed Lighting. Remodeled Downstairs Family Room Is Now Fourth Bedroom w/Mirrored Wardrobe Doors. Indoor Laundry Room. Permitted Alumawood Patio Cover. Permitted Sun Room. Carpet & Cool Tile Throughout. Three Car Garage. Located In The Temecula Unified School District. Great Oak High School w/ Inter-Baccalaureate Program. Low Low Taxes. No Homeowners Association.

SEE MORE

MARKET HIGHLIGHTS

  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
  • As part of Southern California area, Inland Empire market inherits all the benefits from the area.
  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Vail Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450k500k550k600kPrice in $149k614k

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

Neighborhood: Vail Ranch

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q211001200130014001500160017001800190020002100220023002400Rent in $10822496

* 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
Pauba Valley Elementary School Primary Regular 572 23 9
Vail Ranch Middle School Middle Regular 1,149 45 8
Great Oak High School High Regular 3,621 130 10

Pauba Valley Elementary School

  • Education Level: Primary
  • # of students: 572
  • # of teachers: 23
9
GreatSchools Rating

Vail Ranch Middle School

  • Education Level: Middle
  • # of students: 1,149
  • # of teachers: 45
8
GreatSchools Rating

Great Oak High School

  • Education Level: High
  • # of students: 3,621
  • # of teachers: 130
10
GreatSchools Rating
 

$476,100$581,900$529,000

PURCHASE PRICE

$2,295$2,805$2,550

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,550
EXPENSES Loan Payment -$1,837
Property Tax -$576
Property Insurance -$82
Property Management Fees -$150
CASH FLOW
-$96

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.

$529,000

PROJECTED PRICE

$2,550

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.95%
Appreciation Year (1-5) 7.0%
Maintenance Year (1-5) 8.00%
Vacancy 5.35%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$145,935

INVESTMENT

$145,935

Down Payment
$132,250
Rehab Estimate
$5,750
Closing Costs
$7,935

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,837

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $132,250
Loan Amount $396,750
See What Happens When You Reinvest Cash Flow

4.58

YEARS SAVED

$24,993

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,550

    LIST RENT
  • $1.13

    LIST RENT PER SQFT
  • $2,696

    COMP ESTIMATED VALUE
  • $1.19

    COMP AVG. RENT PER SQFT
Comps Range
$2,500
1$2,5002$2,5503$2,6954$2,7005$2,780
$2,780
RENT COMPS ANALYSIS
  • 33286 Calle Langarica Temecula, CA 2
    • 4 beds 3 baths ∙ 2,261 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,261 Sqft ∙ Built 1995
    • Rent
    • Rent Per SQFT
    •  
    • $2,550
    • $1.13
    •  
  • 33031 Garoli Pass Temecula, CA 1
    • 4 beds 2 baths ∙ 2,076 Sqft ∙ Built 1998 4 beds 2 baths ∙ 2,076 Sqft ∙ Built 1998
    LEASED 07/26/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.20
    •  
  • 33618 Rosewood Circle Temecula, CA 3
    • 5 beds 3 baths ∙ 2,262 Sqft ∙ Built 2000 5 beds 3 baths ∙ 2,262 Sqft ∙ Built 2000
    LEASED 03/10/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,695
    • $1.19
    •  
  • 33566 Maplewood Court Temecula, CA 4
    • 4 beds 3 baths ∙ 2,262 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,262 Sqft ∙ Built 1999
    LEASED 09/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $1.19
    •  
  • 44875 Machon Road Temecula, CA 5
    • 4 beds 3 baths ∙ 2,328 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,328 Sqft ∙ Built 1999
    LEASED 10/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,780
    • $1.19
    •  
PROPERTY LISTING DETAILS
Eric Tomlinson
Rancon Real Estate
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: SW21055047
Last Updated: 03/18/2021
BESbswy