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 1964
- Price/Sqft : $379.80
- 6 Days on Market
- MLS # : IG20263831
- Updated Date : 01/02/2021 at 10:55
CONSTRUCTION
- Beds : 4
- Floor Size : 1,277 sqft
- Baths : 2 full
Listing Agent
Keller Williams Realty
Listing Agent's Description
TURNKEY! Beautiful single-story home, located on a spacious tree lined street. From the moment you pull up you will love this delightful home. As you walk up, notice the expansive front yard, landscaped with palm trees. You'll enjoy the sunny and bright living room, with new, beautiful flooring throughout. With a dining room area this home is perfect for entertaining. The wonderful kitchen features beautifully upgraded granite countertops, newly painted cabinets and stainless steel appliances. Featuring an open concept floor plan, the kitchen opens up to the generous living room. 4 large bedrooms complete this fantastic floorplan. This well-appointed home also features 2 full bathrooms, both recently upgraded, new flooring throughout, fresh paint and motion detecting security lights installed throughout. The living room offers lovely sliding doors leading out to the yard, featuring an alumiwood patio cover. The yard is an entertainers dream, with a large backyard, hardscape and lush landscaping. With a large 2 car garage, there is plenty of room for all your toys! This home is close to the 91 and 15 freeways. Just minutes from Orange County and next to the Cleveland National Forest with an abundance of hiking trails. This beauty is located minutes from sports parks, shopping, dog parks, and running trails. NO HOA and LOW TAXES! Don't miss out on this uncommon opportunity! Check out the tour! http://bit.ly/3771Wingsong
SEE MORE
MARKET HIGHLIGHTS
- Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
- Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
- Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
- The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
- Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
- As part of Southern California area, Inland Empire market inherits all the benefits from the area.
- Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
- Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Home Gardens
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Home Gardens
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,360 |
| EXPENSES | Loan Payment | -$1,789 |
| Property Tax | -$462 | |
| Property Insurance | -$58 | |
| Property Management Fees | -$139 | |
|
CASH FLOW
-$89
|
||
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.
$485,000
PROJECTED PRICE
$2,360
PROJECTED RENT
0.49%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.76% |
| Appreciation Year (1-5) | 9.0% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.41% |
| 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
$134,275
LOAN DETAILS
$1,789
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $121,250 |
| Loan Amount | $363,750 |
4.67
YEARS SAVED
$27,905
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,360
LIST RENT -
$1.85
LIST RENT PER SQFT
-
$2,299
COMP ESTIMATED VALUE -
$1.8
COMP AVG. RENT PER SQFT
Comps Range
-
3771 Windsong Street Corona, CA 3
- 4 beds 2 baths ∙ 1,277 Sqft ∙ Built 1964 4 beds 2 baths ∙ 1,277 Sqft ∙ Built 1964
- Rent
- Rent Per SQFT
- $2,360
- $1.85
-
3570 Candlewood Street Corona, CA 1
- 5 beds 2 baths ∙ 1,358 Sqft ∙ Built 1968 5 beds 2 baths ∙ 1,358 Sqft ∙ Built 1968
LEASED 11/30/20- Rent
- Rent Per SQFT
- $2,150
- $1.58
-
13173 Harlow Avenue Corona, CA 2
- 3 beds 2 baths ∙ 1,088 Sqft ∙ Built 1965 3 beds 2 baths ∙ 1,088 Sqft ∙ Built 1965
LEASED 12/18/20- Rent
- Rent Per SQFT
- $2,200
- $2.02
PROPERTY LISTING DETAILS
Keller Williams Realty
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: IG20263831
Last Updated: 01/02/2021
