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 1978
- Price/Sqft : $517.94
- 4 Days on Market
- MLS # : BE40930905
- Updated Date : 12/05/2020 at 18:01
CONSTRUCTION
- Beds : 3
- Floor Size : 1,728 sqft
- Baths : 1 full , 1 half
Listing Agent
Keller Williams Realty
Listing Agent's Description
Situated on an expansive corner lot with majestic oak and urban garden, 3339 Wisconsin is a 3BD/1.5BA 1728 sq ft Contemporary on a tranquil street in the Upper Dimond neighborhood. This light-filled home features a spacious living room, formal dining room, family room, massive primary bedroom, and modern kitchen and baths. Other amenities include three bedrooms on one level, abundant storage opportunities, and a two-car garage with interior access. A railed deck overlooks the over-sized back yard with covered patio. Located near respected neighborhood schools, the home is also convenient to Sausal Creek, Dimond Park (and the newly remodeled Lions Pool), and Farmer Joe's Marketplace, as well as excellent commuter access, and AC Transit bus lines.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Upper Laurel
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Upper Laurel
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,700 |
| EXPENSES | Loan Payment | -$3,302 |
| Property Tax | -$1,089 | |
| Property Insurance | -$69 | |
| Property Management Fees | -$181 | |
|
CASH FLOW
-$941
|
||
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.
$895,000
PROJECTED PRICE
$3,700
PROJECTED RENT
0.41%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 12.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$242,925
LOAN DETAILS
$3,302
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $223,750 |
| Loan Amount | $671,250 |
1.67
YEARS SAVED
$10,941
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
-
$4,614
COMP ESTIMATED VALUE -
$2.67
COMP AVG. RENT PER SQFT
Comps Range
-
3339 Wisconsin Street Oakland, CA 1
- 3 beds 2 baths ∙ 1,728 Sqft ∙ Built 1978 3 beds 2 baths ∙ 1,728 Sqft ∙ Built 1978
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4326 Terrabella Way Oakland, CA 2
- 3 beds 3 baths ∙ 1,594 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,594 Sqft ∙ Built 1994
LEASED 10/30/20- Rent
- Rent Per SQFT
- $4,250
- $2.67
PROPERTY LISTING DETAILS
Keller Williams Realty
