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
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1977
- Price/Sqft : $342.68
- 5 Days on Market
- MLS # : ML81823984
- Updated Date : 12/23/2020 at 21:50
CONSTRUCTION
- Beds : 3
- Floor Size : 1,386 sqft
- Baths : 2 full
Listing Agent
Keller Williams Realty
Listing Agent's Description
Prepare to be Impressed! Modern Living at it's finest. Featuring 3 spacious Bedrooms, 2 Full Bathrooms with 1386 square feet of Living Space. Freshly Painted with Neutral Colors and Gorgeous Wainscoting. Recessed Lighting Really Makes the New Laminate Floors Shine. Eye Popping Fireplace to snuggle up to. Check out this Stunning Kitchen with Tile Counters, NEW Appliances and Crown Molding. Your Guests are sure to Love these updated Bathrooms. Retreat to the Master Bedroom with New Barn Door. Inside Laundry Room for your Convenience. Central Heating and Air. All NEW Windows. For you Car Enthusiast there is a 2nd Garage/Carport to Tinker with your toys. All of this located in a Family Friendly Neighborhood. Come check it out.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94565
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94565
* 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 | -$1,752 |
Property Tax | -$554 | |
Property Insurance | -$61 | |
Property Management Fees | -$149 | |
CASH FLOW
-$156
|
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.
$474,950
PROJECTED PRICE
$2,360
PROJECTED RENT
0.50%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 5.00% |
Appreciation Year (1-5) | 11.3% |
Maintenance Year (1-5) | 8.00% |
Vacancy | 4.63% |
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
$131,612
LOAN DETAILS
$1,752
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $118,738 |
Loan Amount | $356,213 |
5.67
YEARS SAVED
$36,428
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
-
$2,093
COMP ESTIMATED VALUE -
$1.51
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
Keller Williams Realty