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 1991
- Price/Sqft : $666.56
- 2 Days on Market
- MLS # : BE40931844
- Updated Date : 12/12/2020 at 18:00
CONSTRUCTION
- Beds : 3
- Floor Size : 1,498 sqft
- Baths : 2 full
Listing Agent
Intero Real Estate Services
Listing Agent's Description
A whole lot of NEW! Nothing left to do, but unload the groceries, unpack & unwind. NEW paint thru-out including the ceilings! Updated Kitchen w/brand NEW appliances-refrigerator, oven, gas range, microwave, dishwasher, disposal & beautiful granite counters w/breakfast bar. NEW luxury plank floors thru-out & plush NEW carpet in bedrms. Baths look amazing w/modern tile & NEW oil rubbed bronze faucets & fixtures thru-out the home. Separate tub & shower in master.closet mirrored doors, fireplace gives a peaceful ambience for winter nights Too many extra's to mention, so much attention paid to details. Refurbished deck for enjoying serene morning coffees or entertaining. Extra large, private premium lot was originally the model home. NEW sod/upgraded sprinkler system w/ the mature trees provides a park like setting perfect for kids or pets to play about. NEW garage door. Short walk to pool & tennis courts and downtown Pleasanton, plus the right address for the best schools in Pleasanton!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Kottinger Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Kottinger Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,070 |
| EXPENSES | Loan Payment | -$3,684 |
| Property Tax | -$960 | |
| Property Insurance | -$63 | |
| HOA | -$180 | |
| Property Management Fees | -$150 | |
|
CASH FLOW
-$1,968
|
||
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.
$998,500
PROJECTED PRICE
$3,070
PROJECTED RENT
0.31%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 6.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$270,353
LOAN DETAILS
$3,684
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $249,625 |
| Loan Amount | $748,875 |
0
YEARS SAVED
$48
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
-
$3,093
COMP ESTIMATED VALUE -
$2.06
COMP AVG. RENT PER SQFT
Comps Range
-
4119 Garibaldi Pl Pleasanton, CA 1
- 3 beds 2 baths ∙ 1,498 Sqft ∙ Built 1991 3 beds 2 baths ∙ 1,498 Sqft ∙ Built 1991
- Rent
- Rent Per SQFT
- $0
- $0.00
-
222 Birch Creek Dr Pleasanton, CA 2
- 3 beds 3 baths ∙ 1,270 Sqft ∙ Built 1985 3 beds 3 baths ∙ 1,270 Sqft ∙ Built 1985
LEASED 07/07/20- Rent
- Rent Per SQFT
- $2,750
- $2.17
-
1409 Elliott Cir Pleasanton, CA 3
- 3 beds 3 baths ∙ 1,731 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,731 Sqft ∙ Built 1986
LEASED 10/28/20- Rent
- Rent Per SQFT
- $3,390
- $1.96
-
3011 Badger Dr Pleasanton, CA 4
- 4 beds 3 baths ∙ 1,610 Sqft ∙ Built 1989 4 beds 3 baths ∙ 1,610 Sqft ∙ Built 1989
LEASED 04/22/20- Rent
- Rent Per SQFT
- $3,395
- $2.11
-
4232 Garibaldi Pl Pleasanton, CA 5
- 3 beds 3 baths ∙ 1,680 Sqft ∙ Built 1991 3 beds 3 baths ∙ 1,680 Sqft ∙ Built 1991
LEASED 09/09/20- Rent
- Rent Per SQFT
- $3,395
- $2.02
PROPERTY LISTING DETAILS
Intero Real Estate Services
