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 1972
- Price/Sqft : $401.12
- 7 Days on Market
- MLS # : BE40930600
- Updated Date : 12/03/2020 at 13:28
CONSTRUCTION
- Beds : 4
- Floor Size : 2,493 sqft
- Baths : 2 full , 1 half
Listing Agent
Catrina R.e. & Investments
Listing Agent's Description
Absolutely Stunning San Francisco Bay Views From This Highly Sought After Woodland Estates 4 Bedroom - 2 1/2 Bath Home. Entertain On The Spacious Deck Overlooking The San Francisco Skyline. Nestled in The Hayward Hills, This Home Has An Open Floor Plan, Dual Pane Windows, Spacious Kitchen - Family Room Combo, 2 Garages For Up to 5 Cars, Side Access For RV or Boat and Much More. Conveniently Located Close To Cal State Hayward, Downtown Hayward, and Stonebrae Golf Club.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Hayward Highland
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Hayward Highland
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,310 |
| EXPENSES | Loan Payment | -$3,690 |
| Property Tax | -$1,049 | |
| Property Insurance | -$87 | |
| HOA | -$375 | |
| Property Management Fees | -$162 | |
|
CASH FLOW
-$2,053
|
||
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.
$1,000,000
PROJECTED PRICE
$3,310
PROJECTED RENT
0.33%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.5% |
| 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
$270,750
LOAN DETAILS
$3,690
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $250,000 |
| Loan Amount | $750,000 |
-0.08
YEARS SAVED
-$4
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,310
LIST RENT -
$1.33
LIST RENT PER SQFT
-
$2,551
COMP ESTIMATED VALUE -
$1.02
COMP AVG. RENT PER SQFT
Comps Range
-
3676 Oakes Dr Hayward, CA 2
- 4 beds 3 baths ∙ 2,493 Sqft ∙ Built 1972 4 beds 3 baths ∙ 2,493 Sqft ∙ Built 1972
- Rent
- Rent Per SQFT
- $3,310
- $1.33
-
2836 Trimble Court Hayward, CA 1
- 4 beds 3 baths ∙ 2,248 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,248 Sqft ∙ Built 1978
LEASED 02/04/20- Rent
- Rent Per SQFT
- $2,000
- $0.89
-
Fallbrook Dr Hayward, CA 3
- 3 beds 3 baths ∙ 2,248 Sqft ∙ Built 1979 3 beds 3 baths ∙ 2,248 Sqft ∙ Built 1979
LEASED 07/09/20- Rent
- Rent Per SQFT
- $3,500
- $1.56
-
27925 Edgecliff Way Hayward, CA 4
- 5 beds 3 baths ∙ 2,650 Sqft ∙ Built 1970 5 beds 3 baths ∙ 2,650 Sqft ∙ Built 1970
LEASED 10/15/19- Rent
- Rent Per SQFT
- $4,000
- $1.51
PROPERTY LISTING DETAILS
Catrina R.e. & Investments
