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

4375 Daffodil Way Livermore, CA 94551

4 Beds 3 Baths 1,568 sqft Built 1989

$869,000

List Price

$3,300

$3.1K - $3.6K

Rent Est.

PROPERTY INFO

December 03, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1989
  • Price/Sqft : $554.21
  • 5 Days on Market
  • MLS # : BE40930863
  • Updated Date : 12/05/2020 at 16:41
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,568 sqft
  • Baths : 2 full , 1 half
Listing Agent

Elation Real Estate

Listing Agent's Description

Beautifully remodeled 4 bedroom / 2.5 bathroom single family home in Livermore's family-friendly Springtown neighborhood. The living room is cozy with vaulted ceilings and a wood burning fireplace. The nicely remodeled kitchen complete with quartz counters, new cabinets and new stainless-steel appliances, makes for great entertaining. The dining room and family room, with a lot of windows for natural light add to the welcoming floor-plan. Upstairs you'll find the size-able master suite, also with vaulted ceilings, a walk in closet and dual sinks. The three additional bedrooms all have views of the hills. The remodeled hall bathroom, recessed lighting, laminate flooring, and fresh new paint add the final touches. This home sits on a large lot with side yard access for RV or boat parking. Steps leading to the backyard, where you'll find a field of grass for play with your pets or kids, and storage shed along with fruit trees and a great area for a garden.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Springtown

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $226k1016k

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

Neighborhood: Springtown

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $14053195

* 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
Altamont Creek Elementary School Primary Regular 519 23 7
Andrew Christensen Middle School Middle Regular 661 30 7
Livermore High School High Regular 1,771 82 8

Altamont Creek Elementary School

  • Education Level: Primary
  • # of students: 519
  • # of teachers: 23
7
GreatSchools Rating

Andrew Christensen Middle School

  • Education Level: Middle
  • # of students: 661
  • # of teachers: 30
7
GreatSchools Rating

Livermore High School

  • Education Level: High
  • # of students: 1,771
  • # of teachers: 82
8
GreatSchools Rating
 

$782,100$955,900$869,000

PURCHASE PRICE

$2,970$3,630$3,300

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,300
EXPENSES Loan Payment -$3,206
Property Tax -$976
Property Insurance -$65
Property Management Fees -$162
CASH FLOW
-$1,109

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.

$869,000

PROJECTED PRICE

$3,300

PROJECTED RENT

0.38%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 10.1%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
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

PROJECTED ANNUAL CASH FLOW

11530-$20k-$15k-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$236,035

INVESTMENT

$236,035

Down Payment
$217,250
Rehab Estimate
$5,750
Closing Costs
$13,035

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$3,206

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $217,250
Loan Amount $651,750
See What Happens When You Reinvest Cash Flow

0.83

YEARS SAVED

$3,832

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
  • $3,493

    COMP ESTIMATED VALUE
  • $2.23

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,9753$3,0954$3,3505$3,600
$3,600
RENT COMPS ANALYSIS
  • 4375 Daffodil Way Livermore, CA 1
    • 4 beds 3 baths ∙ 1,568 Sqft ∙ Built 1989 4 beds 3 baths ∙ 1,568 Sqft ∙ Built 1989
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4122 Bristlecone Way Livermore, CA 2
    • 3 beds 2 baths ∙ 1,224 Sqft ∙ Built 1986 3 beds 2 baths ∙ 1,224 Sqft ∙ Built 1986
    LEASED 04/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,975
    • $2.43
    •  
  • 1237 Ridgestone Rd Livermore, CA 3
    • 3 beds 3 baths ∙ 1,466 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,466 Sqft ∙ Built 1997
    LEASED 07/10/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,095
    • $2.11
    •  
  • 3196 Bridle Ct Livermore, CA 4
    • 4 beds 3 baths ∙ 1,676 Sqft ∙ Built 2000 4 beds 3 baths ∙ 1,676 Sqft ∙ Built 2000
    LEASED 05/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,350
    • $2.00
    •  
  • 1708 Broadmoor St Livermore, CA 5
    • 3 beds 2 baths ∙ 1,517 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,517 Sqft ∙ Built 1979
    LEASED 09/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $2.37
    •  
PROPERTY LISTING DETAILS
Viviana Cherman
Elation Real Estate
BESbswy