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

3937 Scottfield St Dublin, CA 94568

4 Beds 4 Baths 2,327 sqft Built 2017

$1,099,950

List Price

$4,000

$3.8K - $4.3K

Rent Est.

PROPERTY INFO

November 21, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2017
  • Price/Sqft : $472.69
  • 3 Days on Market
  • MLS # : BE40929990
  • Updated Date : 11/20/2020 at 17:32
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,327 sqft
  • Baths : 3 full , 1 half
Listing Agent

Cal Mba Realty

Listing Agent's Description

Sensational 3 years young detached single family home in desirable Irongate community of East Dublin. Premium end unit with abundance of nature lights beaming from almost every room. Open floor plan. Gourmet kitchen offers granite countertops, high-end stainless steel appliances, 6 burner gas stove, tons of cabinet space and a huge center island. 3 bedrooms and 2 bathrooms on 2nd floor including a master suite. 2nd Master Suite with full bath & large walk-in Closet on the 3rd floor - A perfect home office or artist's delight! Solar panel saves energy cost. Brand new community park offers playground, hiking trail and lots of green areas to relax and enjoy. Top-rated K-8 Cottonwood Creek Elementary and future Emerald high school. Conveniently located near shops, restaurants, Fallon Sports Park with easy access to freeway. Move-in ready. Must see!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Kolb Elementary School Primary Regular 1,130 41 9
Fallon Middle School Middle Regular NA
Dublin High School High Regular 2,062 87 10

Kolb Elementary School

  • Education Level: Primary
  • # of students: 1,130
  • # of teachers: 41
9
GreatSchools Rating

Fallon Middle School

  • Education Level: Middle
  • # of students:
  • # of teachers:
NA
GreatSchools Rating

Dublin High School

  • Education Level: High
  • # of students: 2,062
  • # of teachers: 87
10
GreatSchools Rating
 

$989,955$1,209,945$1,099,950

PURCHASE PRICE

$3,600$4,400$4,000

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $4,000
EXPENSES Loan Payment -$4,058
Property Tax -$1,224
Property Insurance -$83
HOA -$118
Property Management Fees -$196
CASH FLOW
-$1,680

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.

$1,099,950

PROJECTED PRICE

$4,000

PROJECTED RENT

0.36%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.2%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$30k-$20k-$10k$0.0$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$297,237

INVESTMENT

$297,237

Down Payment
$274,988
Rehab Estimate
$5,750
Closing Costs
$16,499

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$4,058

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $274,988
Loan Amount $824,963
See What Happens When You Reinvest Cash Flow

0.25

YEARS SAVED

$489

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
  • $4,101

    COMP ESTIMATED VALUE
  • $1.76

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,4503$3,5004$4,0005$4,200
$4,200
RENT COMPS ANALYSIS
  • 3937 Scottfield St Dublin, CA 1
    • 4 beds 4 baths ∙ 2,327 Sqft ∙ Built 2017 4 beds 4 baths ∙ 2,327 Sqft ∙ Built 2017
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2068 Central Pkwy Dublin, CA 2
    • 3 beds 4 baths ∙ 2,002 Sqft ∙ Built 2015 3 beds 4 baths ∙ 2,002 Sqft ∙ Built 2015
    property image
    LEASED 04/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,450
    • $1.72
    •  
  • 3323 Vittoria Loop Dublin, CA 3
    • 4 beds 3 baths ∙ 2,070 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,070 Sqft ∙ Built 2013
    property image
    LEASED 08/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $1.69
    •  
  • 4625 Kinsley St Dublin, CA 4
    • 4 beds 3 baths ∙ 2,251 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,251 Sqft ∙ Built 2013
    property image
    LEASED 11/20/19
    • Rent
    • Rent Per SQFT
    •  
    • $4,000
    • $1.78
    •  
  • 3926 Scottfield Street Dublin, CA 5
    • 4 beds 4 baths ∙ 2,254 Sqft ∙ Built 2018 4 beds 4 baths ∙ 2,254 Sqft ∙ Built 2018
    property image
    LEASED 07/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,200
    • $1.86
    •  
PROPERTY LISTING DETAILS
Mei Mei
Cal Mba Realty
BESbswy