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

33501 Bardolph Cir Fremont, CA 94555

4 Beds 3 Baths 1,672 sqft Built 1984

$1,345,000

List Price

$3,630

$3.4K - $3.9K

Rent Est.

PROPERTY INFO

October 30, 2020 RECENTLY ADDED
FACTS
  • Built In 1984
  • Price/Sqft : $804.43
  • 5 Days on Market
  • MLS # : MR40927569
  • Updated Date : 11/01/2020 at 10:28
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,672 sqft
  • Baths : 2 full , 1 half
Listing Agent

Compass

Listing Agent's Description

Beautifully upgraded 4 bedroom 2.5 bath contemporary home at its best in Ardenwood! * * HUGE backyard with spacious decks for entertaining and low maintenance landscape & serene setting. A Lot Backyard Activities for Kids and your family!! * * Great open floor plan for family gathering & relax. Fresh Paint, Updated Kitchen & Bathrooms with contemporary style. Hardwood floors, New Central A/C, Double Panel Windows, Motorized Solar Shades with top-down/bottom-up options. Excellent location close to freeways, Dumbarton/San Mateo bridges, BART, great schools, groceries, entertainment and fun activities: Ardenwood Historic Farm, Coyote Hills, Alameda Creek Trail, Quarry Lakes & Niles Canyon. A perfect 10!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Ardenwood

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000k1100k1200kPrice in $273k1212k

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

Neighborhood: Ardenwood

NeighborhoodNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* 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
Ardenwood Elementary School Primary Regular 965 34 8
Ardenwood Elementary School Middle Regular 965 34 8
American High School High Regular 1,985 80 10

Ardenwood Elementary School

  • Education Level: Primary
  • # of students: 965
  • # of teachers: 34
8
GreatSchools Rating

Ardenwood Elementary School

  • Education Level: Middle
  • # of students: 965
  • # of teachers: 34
8
GreatSchools Rating

American High School

  • Education Level: High
  • # of students: 1,985
  • # of teachers: 80
10
GreatSchools Rating
 

$1,210,500$1,479,500$1,345,000

PURCHASE PRICE

$3,267$3,993$3,630

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,630
EXPENSES Loan Payment -$4,962
Property Tax -$1,479
Property Insurance -$67
Property Management Fees -$178
CASH FLOW
-$3,057

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.

$1,345,000

PROJECTED PRICE

$3,630

PROJECTED RENT

0.27%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 12.9%
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$1.0M$2.0M$3.0M$4.0M$5.0M

PROJECTED ANNUAL CASH FLOW

11530-$50k-$40k-$30k-$20k-$10k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$1.0M$2.0M$3.0M$4.0M$5.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$362,175

INVESTMENT

$362,175

Down Payment
$336,250
Rehab Estimate
$5,750
Closing Costs
$20,175

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 100% down payment or higher enables the proceeds from the asset to cover all costs.

$4,962

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $336,250
Loan Amount $1,008,750
See What Happens When You Reinvest Cash Flow

-0.08

YEARS SAVED

-$60

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $3,630

    LIST RENT
  • $2.17

    LIST RENT PER SQFT
  • $3,415

    COMP ESTIMATED VALUE
  • $2.04

    COMP AVG. RENT PER SQFT
Comps Range
$3,300
1$3,3002$3,4003$3,6304$3,6995$4,100
$4,100
RENT COMPS ANALYSIS
  • 33501 Bardolph Cir Fremont, CA 3
    • 4 beds 3 baths ∙ 1,672 Sqft ∙ Built 1984 4 beds 3 baths ∙ 1,672 Sqft ∙ Built 1984
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $3,630
    • $2.17
    •  
  • 33913 Tybalt Ct Fremont, CA 1
    • 4 beds 3 baths ∙ 1,717 Sqft ∙ Built 1986 4 beds 3 baths ∙ 1,717 Sqft ∙ Built 1986
    property image
    LEASED 04/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $1.92
    •  
  • 4802 Mallard Cmn Fremont, CA 2
    • 4 beds 3 baths ∙ 1,646 Sqft ∙ Built 1987 4 beds 3 baths ∙ 1,646 Sqft ∙ Built 1987
    property image
    LEASED 08/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $2.07
    •  
  • 34696 Teal Cmn Fremont, CA 4
    • 4 beds 3 baths ∙ 1,863 Sqft ∙ Built 1988 4 beds 3 baths ∙ 1,863 Sqft ∙ Built 1988
    property image
    LEASED 08/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,699
    • $1.99
    •  
  • 34111 Webfoot Loop Fremont, CA 5
    • 4 beds 3 baths ∙ 1,871 Sqft ∙ Built 1990 4 beds 3 baths ∙ 1,871 Sqft ∙ Built 1990
    property image
    LEASED 05/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,100
    • $2.19
    •  
PROPERTY LISTING DETAILS
Nancy Liu
Compass
BESbswy