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

4010 Di Vinci Ct Antioch, CA 94509

4 Beds 3 Baths 2,193 sqft Built 2009

$590,000

List Price

$2,440

$2.2K - $2.7K

Rent Est.

PROPERTY INFO

December 05, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2009
  • Price/Sqft : $269.04
  • 2 Days on Market
  • MLS # : EB40931189
  • Updated Date : 12/05/2020 at 20:22
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,193 sqft
  • Baths : 2 full , 1 half
Listing Agent

Akin Real Estate

Listing Agent's Description

Welcome Home! Beautiful home in highly desired Renaissance at Blue Rock, Open floor plan home with tons of natural light make this home perfect for entertaining. Dual pane windows throughout, stainless steel appliances, custom finished kitchen cabinets, dimmable recess lighting. Take a look at this charming two story home with 4 bedroom and 2.5 bathroom in a 2,193sf of living space newly upgraded. The home comes with a spacious open space formal living room area with access to the backyard, dining area, roomy kitchen that is great for cooking with gas stove and double oven. Easy access to Freeway, Bart, Hospitals, Shopping, Schools, Golf Course and other amenities.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800k900k1000kPrice in $190k1015k

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

Zip Code: 94509

ZipNIR Market*CityMarket2010Year20012019 Q21200140016001800200022002400260028003000Rent in $11393193

* 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
Muir Elementary School Primary Regular 598 22 3
Dallas Ranch Middle School Middle Regular 1,238 46 3
Deer Valley High School High Regular 2,659 113 5

Muir Elementary School

  • Education Level: Primary
  • # of students: 598
  • # of teachers: 22
3
GreatSchools Rating

Dallas Ranch Middle School

  • Education Level: Middle
  • # of students: 1,238
  • # of teachers: 46
3
GreatSchools Rating

Deer Valley High School

  • Education Level: High
  • # of students: 2,659
  • # of teachers: 113
5
GreatSchools Rating
 

$531,000$649,000$590,000

PURCHASE PRICE

$2,196$2,684$2,440

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,440
EXPENSES Loan Payment -$2,177
Property Tax -$574
Property Insurance -$80
HOA -$190
Property Management Fees -$149
CASH FLOW
-$730

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.

$590,000

PROJECTED PRICE

$2,440

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

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
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$162,100

INVESTMENT

$162,100

Down Payment
$147,500
Rehab Estimate
$5,750
Closing Costs
$8,850

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,177

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $147,500
Loan Amount $442,500
See What Happens When You Reinvest Cash Flow

1.25

YEARS SAVED

$3,916

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
  • $2,615

    COMP ESTIMATED VALUE
  • $1.19

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,4253$2,4504$2,5005$2,550
$2,550
RENT COMPS ANALYSIS
  • 4010 Di Vinci Ct Antioch, CA 1
    • 3 beds 3 baths ∙ 2,193 Sqft ∙ Built 2009 3 beds 3 baths ∙ 2,193 Sqft ∙ Built 2009
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4103 Castle Canyon Ct Antioch, CA 2
    • 3 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000 3 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000
    property image
    LEASED 01/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,425
    • $1.21
    •  
  • 4068 Montgomery Hill Dr Antioch, CA 3
    • 4 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000 4 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000
    property image
    LEASED 11/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,450
    • $1.23
    •  
  • 4137 Halls Valley Rd Antioch, CA 4
    • 4 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000 4 beds 3 baths ∙ 1,997 Sqft ∙ Built 2000
    property image
    LEASED 09/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.25
    •  
  • 2120 Lynwood Way Antioch, CA 5
    • 3 beds 2 baths ∙ 2,364 Sqft ∙ Built 1992 3 beds 2 baths ∙ 2,364 Sqft ∙ Built 1992
    property image
    LEASED 10/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,550
    • $1.08
    •  
PROPERTY LISTING DETAILS
Folake Otti-braimah
Akin Real Estate
BESbswy