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

3411 Clayburn Rd Antioch, CA 94509

3 Beds 2 Baths 1,280 sqft Built 1959

$443,000

List Price

$2,210

$2K - $2.4K

Rent Est.

PROPERTY INFO

January 02, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1959
  • Price/Sqft : $346.09
  • 3 Days on Market
  • MLS # : EB40933015
  • Updated Date : 01/01/2021 at 22:29
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,280 sqft
  • Baths : 2 full
Listing Agent

Lsm Realty

Listing Agent's Description

Cute single story ready for you! Neutral colors throughout with recessed lighting. Upgraded kitchen with granite counters, breakfast bar, upgraded cabinets, stainless steel appliances and tile flooring. Living room is cozy with a wood burning fireplace. Bedrooms are spacious with ceiling fans and the bathrooms offer granite counters and tile flooring. Indoor laundry. The large backyard gives you lots of backyard options. Large side yard has potential for RV access. Close proximity to schools, parks, shopping and freeway. Hurry you don't want to miss this one!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800k900k1000kPrice in $190k1015k

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

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20012019 Q21200140016001800200022002400260028003000Rent in $11393193

* 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
Sutter Elementary School Primary Regular 631 23 3
Park Middle School Middle Regular 997 41 3
Antioch High School High Regular 1,774 76 3

Sutter Elementary School

  • Education Level: Primary
  • # of students: 631
  • # of teachers: 23
3
GreatSchools Rating

Park Middle School

  • Education Level: Middle
  • # of students: 997
  • # of teachers: 41
3
GreatSchools Rating

Antioch High School

  • Education Level: High
  • # of students: 1,774
  • # of teachers: 76
3
GreatSchools Rating
 

$398,700$487,300$443,000

PURCHASE PRICE

$1,989$2,431$2,210

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,210
EXPENSES Loan Payment -$1,634
Property Tax -$485
Property Insurance -$58
Property Management Fees -$149
CASH FLOW
-$116

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.

$443,000

PROJECTED PRICE

$2,210

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 12.4%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
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$123,145

INVESTMENT

$123,145

Down Payment
$110,750
Rehab Estimate
$5,750
Closing Costs
$6,645

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,634

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $110,750
Loan Amount $332,250
See What Happens When You Reinvest Cash Flow

6.33

YEARS SAVED

$38,265

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
  • $1,894

    COMP ESTIMATED VALUE
  • $1.48

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,2953$2,4004$2,5005$2,595
$2,595
RENT COMPS ANALYSIS
  • 3411 Clayburn Rd Antioch, CA 1
    • 3 beds 2 baths ∙ 1,280 Sqft ∙ Built 1959 3 beds 2 baths ∙ 1,280 Sqft ∙ Built 1959
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 6 El Capitan Ln Antioch, CA 2
    • 3 beds 2 baths ∙ 1,081 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,081 Sqft ∙ Built 1972
    property image
    LEASED 11/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,295
    • $1.20
    •  
  • 1109 Saint Frances Dr Antioch, CA 3
    • 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1969 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1969
    property image
    LEASED 12/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $1.52
    •  
  • 2001 Reseda Way Antioch, CA 4
    • 3 beds 2 baths ∙ 1,603 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,603 Sqft ∙ Built 1977
    property image
    LEASED 03/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.56
    •  
  • 113 Ridgerock Dr Antioch, CA 5
    • 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 1966 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 1966
    property image
    LEASED 03/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,595
    • $1.64
    •  
PROPERTY LISTING DETAILS
Lisa Morales
Lsm Realty
BESbswy