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 1968
- Price/Sqft : $301.25
- 3 Days on Market
- MLS # : EB40931150
- Updated Date : 12/05/2020 at 12:31
CONSTRUCTION
- Beds : 3
- Floor Size : 1,686 sqft
- Baths : 2 full , 1 half
Listing Agent
Bhhs Drysdale Properties
Listing Agent's Description
Exquisite well-maintained Highland Meadow home. Along with Pride of ownership move-in ready home. Featuring 3 Bed 2.5 bath Single story dwelling. 1686 Sq.Ft. Living space with 2 Car garage. Separate Living Room and Family Room with working Gas Fireplace. Laundry Room with 1/2 bath too!. Galley Kitchen with custom cabinets, tile countertops, Electric cooktop/built in oven. Newer HVAC, Berber carpet and paint. Built in Vacuum System, Dual Pane windows throughout. RV side yard/access. Situated on 7200 Sq.Ft. Lot (.17 acre) Beautifully maintained low maintenance front yard with the entertainers delight rear yard. Easy access to HWY 4, just minutes to Bart (transportation), shopping, Schools, parks. Near the Delta Waterways for the outdoor enthusiast. 1 Hr. to SF and Sacramento. View of foothills. THIS HOME IS WAITING FOR YOU!!
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 | $2,370 |
| EXPENSES | Loan Payment | -$1,874 |
| Property Tax | -$592 | |
| Property Insurance | -$68 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$313
|
||
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.
$507,900
PROJECTED PRICE
$2,370
PROJECTED RENT
0.47%
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
$140,344
LOAN DETAILS
$1,874
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $126,975 |
| Loan Amount | $380,925 |
4.17
YEARS SAVED
$23,578
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
-
$2,383
COMP ESTIMATED VALUE -
$1.41
COMP AVG. RENT PER SQFT
Comps Range
-
4032 Granada Drive Pittsburg, CA 1
- 3 beds 3 baths ∙ 1,686 Sqft ∙ Built 1968 3 beds 3 baths ∙ 1,686 Sqft ∙ Built 1968
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4337 Palo Verde Dr Pittsburg, CA 2
- 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,422 Sqft ∙ Built 1972
![property image]()
LEASED 04/24/20- Rent
- Rent Per SQFT
- $2,100
- $1.48
-
2206 Westgate Dr Pittsburg, CA 3
- 3 beds 3 baths ∙ 1,621 Sqft ∙ Built 1980 3 beds 3 baths ∙ 1,621 Sqft ∙ Built 1980
![property image]()
LEASED 07/09/19- Rent
- Rent Per SQFT
- $2,200
- $1.36
-
23 Barrie Ct Pittsburg, CA 4
- 4 beds 2 baths ∙ 2,000 Sqft ∙ Built 1961 4 beds 2 baths ∙ 2,000 Sqft ∙ Built 1961
![property image]()
LEASED 10/12/19- Rent
- Rent Per SQFT
- $2,795
- $1.40
PROPERTY LISTING DETAILS
Bhhs Drysdale Properties
