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 1971
- Price/Sqft : $740.52
- 3 Days on Market
- MLS # : BE40930609
- Updated Date : 12/05/2020 at 03:08
CONSTRUCTION
- Beds : 3
- Floor Size : 1,688 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
Find your tranquil and serene neighborhood at this Brookvale single family Home in one of Fremont's finest northern neighborhoods. It boasts 3 beds, 2 baths, 1,688 SqFt of living space, plus a permitted sunroom (around 330 sqft) with a larger lot of 6,960 SqFt situated in a quiet court location. This quality-built home has newly refinished hardwood floors throughout. Newly painted interior and exterior. New light fixtures. Newer fences. Central heating and A/C. Easy commute to HWY 880 and Dumbarton bridge. Close to Shops, Parks, Restaurants, Quarry Lakes, BART Station, Google & Facebook Shuttle Stop. Great schools: Brookvale Elementary, Thornton Middle and American High.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Brookvale
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Brookvale
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,140 |
| EXPENSES | Loan Payment | -$4,612 |
| Property Tax | -$1,366 | |
| Property Insurance | -$68 | |
| Property Management Fees | -$154 | |
|
CASH FLOW
-$3,060
|
||
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.
$1,250,000
PROJECTED PRICE
$3,140
PROJECTED RENT
0.25%
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 | 5.09% |
| 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
$337,000
LOAN DETAILS
$4,612
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $312,500 |
| Loan Amount | $937,500 |
-0.17
YEARS SAVED
-$119
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
-
$3,275
COMP ESTIMATED VALUE -
$1.94
COMP AVG. RENT PER SQFT
Comps Range
-
35457 Morley Pl Fremont, CA 1
- 3 beds 2 baths ∙ 1,688 Sqft ∙ Built 1971 3 beds 2 baths ∙ 1,688 Sqft ∙ Built 1971
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4137 Becerra Dr Fremont, CA 2
- 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1974 3 beds 2 baths ∙ 1,579 Sqft ∙ Built 1974
LEASED 12/10/19- Rent
- Rent Per SQFT
- $2,900
- $1.84
-
36702 Reynolds Dr Fremont, CA 3
- 4 beds 2 baths ∙ 1,708 Sqft ∙ Built 1972 4 beds 2 baths ∙ 1,708 Sqft ∙ Built 1972
LEASED 07/08/20- Rent
- Rent Per SQFT
- $3,350
- $1.96
-
3332 Kipling Pl Fremont, CA 4
- 4 beds 2 baths ∙ 1,714 Sqft ∙ Built 1971 4 beds 2 baths ∙ 1,714 Sqft ∙ Built 1971
LEASED 04/30/20- Rent
- Rent Per SQFT
- $3,450
- $2.01
-
36068 Ashton Pl Fremont, CA 5
- 4 beds 2 baths ∙ 1,849 Sqft ∙ Built 1971 4 beds 2 baths ∙ 1,849 Sqft ∙ Built 1971
LEASED 04/25/20- Rent
- Rent Per SQFT
- $3,600
- $1.95
PROPERTY LISTING DETAILS
Coldwell Banker Realty
