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

4029 Roberts Ct Antioch, CA 94509

4 Beds 2 Baths 1,778 sqft Built 2010

$549,000

List Price

$2,680

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

December 05, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2010
  • Price/Sqft : $308.77
  • 3 Days on Market
  • MLS # : CC40931138
  • Updated Date : 12/05/2020 at 09:57
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,778 sqft
  • Baths : 2 full
Listing Agent

E3 Realty & Loans

Listing Agent's Description

Unique opportunity - Four bedrooms on one story! This single story home in the sought after Black Diamond Estates community, offers an open concept layout and high ceilings throughout, making it feel even more spacious. It features a formal dining room, large enough to host special gatherings as well as two separate living spaces with one of them opening up to the kitchen with a large island and stainless steel appliances. Four bedrooms give you all the extra space you need with plenty of room for a home office or gym. The master suite has a soaking tub, large walk-in closet and dual vanities but best of all, a private door leading you right to the hot tub. Just around the corner is Markley Creek Park and two miles away you have black diamond mines, perfect for quarantine exercise and activities.

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
Turner Elementary School Primary Regular 613 21 1
Antioch Middle School Middle Regular 759 28 1
Antioch High School High Regular 1,774 76 3

Turner Elementary School

  • Education Level: Primary
  • # of students: 613
  • # of teachers: 21
1
GreatSchools Rating

Antioch Middle School

  • Education Level: Middle
  • # of students: 759
  • # of teachers: 28
1
GreatSchools Rating

Antioch High School

  • Education Level: High
  • # of students: 1,774
  • # of teachers: 76
3
GreatSchools Rating
 

$494,100$603,900$549,000

PURCHASE PRICE

$2,412$2,948$2,680

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,680
EXPENSES Loan Payment -$2,026
Property Tax -$531
Property Insurance -$70
Property Management Fees -$149
CASH FLOW
-$95

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.

$549,000

PROJECTED PRICE

$2,680

PROJECTED RENT

0.49%

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-$5.0k$0.0$5.0k$10k$15k$20k$25k

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$151,235

INVESTMENT

$151,235

Down Payment
$137,250
Rehab Estimate
$5,750
Closing Costs
$8,235

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,026

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $137,250
Loan Amount $411,750
See What Happens When You Reinvest Cash Flow

6.58

YEARS SAVED

$50,835

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,680

    LIST RENT
  • $1.51

    LIST RENT PER SQFT
  • $2,658

    COMP ESTIMATED VALUE
  • $1.5

    COMP AVG. RENT PER SQFT
Comps Range
$2,680
1$2,6802$2,8953$2,900
$2,900
RENT COMPS ANALYSIS
  • 4029 Roberts Ct Antioch, CA 1
    • 4 beds 2 baths ∙ 1,778 Sqft ∙ Built 2010 4 beds 2 baths ∙ 1,778 Sqft ∙ Built 2010
    • Rent
    • Rent Per SQFT
    •  
    • $2,680
    • $1.51
    •  
  • 241 Jupiter Ct Pittsburg, CA 2
    • 5 beds 3 baths ∙ 2,031 Sqft ∙ Built 2008 5 beds 3 baths ∙ 2,031 Sqft ∙ Built 2008
    LEASED 07/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,895
    • $1.43
    •  
  • 1828 Chaparral Dr Pittsburg, CA 3
    • 4 beds 2 baths ∙ 1,859 Sqft ∙ Built 2000 4 beds 2 baths ∙ 1,859 Sqft ∙ Built 2000
    LEASED 11/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.56
    •  
PROPERTY LISTING DETAILS
Mari Wines
E3 Realty & Loans
BESbswy