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 1988
- Price/Sqft : $292.70
- 3 Days on Market
- MLS # : BE40930159
- Updated Date : 11/28/2020 at 18:12
CONSTRUCTION
- Beds : 4
- Floor Size : 2,152 sqft
- Baths : 2 full , 1 half
Listing Agent
Bay Area Villas
Listing Agent's Description
You want it all??? This home has it. Great curb appeal. Upgraded top to bottom. All new windows, Front door, Roof ,Leased Solar, Exterior Paint and All new fencing. Beautiful Cherrywood floors greet you as you enter this well appointed home. Large Living room and Dining room with soaring vaulted ceilings. Both Bathrooms and the half bath have been remodeled. The kitchen has granite counters and a chefs stove and hood. This flows into the breakfast area and Family room with a bar area and wood burning fireplace. Step out to the expansive backyard that features an in ground solar heated pool with water features. Brand new pool pump and filter. LED multi color pool light. Solar temp control, water feature and lights controlled by phone/tablet app! Large deck areas and gazebo. Upstairs has all 4 generous sized bedrooms. Primary suite has walk in closet and large remodeled bathroom w/ soaking tub. Central heat/air and WH replaced. Seeing is believing.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94509
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,800 |
| EXPENSES | Loan Payment | -$2,324 |
| Property Tax | -$689 | |
| Property Insurance | -$79 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$441
|
||
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.
$629,888
PROJECTED PRICE
$2,800
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$172,670
LOAN DETAILS
$2,324
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $157,472 |
| Loan Amount | $472,416 |
3.5
YEARS SAVED
$22,441
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
-
$2,765
COMP ESTIMATED VALUE -
$1.29
COMP AVG. RENT PER SQFT
Comps Range
-
3812 Rockford Dr. Antioch, CA 1
- 4 beds 3 baths ∙ 2,152 Sqft ∙ Built 1988 4 beds 3 baths ∙ 2,152 Sqft ∙ Built 1988
- Rent
- Rent Per SQFT
- $0
- $0.00
-
Bluerock Dr. Antioch, CA 2
- 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986
LEASED 06/06/20- Rent
- Rent Per SQFT
- $2,300
- $1.20
-
4012 Rocky Point Dr Antioch, CA 3
- 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,915 Sqft ∙ Built 1986
LEASED 01/04/20- Rent
- Rent Per SQFT
- $2,500
- $1.31
-
912 Bluerock Dr Antioch, CA 4
- 4 beds 3 baths ∙ 2,046 Sqft ∙ Built 1986 4 beds 3 baths ∙ 2,046 Sqft ∙ Built 1986
LEASED 11/02/19- Rent
- Rent Per SQFT
- $2,750
- $1.34
-
2628 Pearlite Way Antioch, CA 5
- 4 beds 3 baths ∙ 2,208 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,208 Sqft ∙ Built 2002
LEASED 07/15/20- Rent
- Rent Per SQFT
- $2,850
- $1.29
PROPERTY LISTING DETAILS
Bay Area Villas
