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 1981
- Price/Sqft : $432.94
- 2 Days on Market
- MLS # : CC40933717
- Updated Date : 01/09/2021 at 03:04
CONSTRUCTION
- Beds : 4
- Floor Size : 2,125 sqft
- Baths : 2 full , 1 half
Listing Agent
Creekside Realty
Listing Agent's Description
Homes in this neighborhood rarely come on the market, Wonderful court location. One of a kind home with the desired school districts, The neighborhood is perfect with friendly families. Sprawling yard with plenty of room for any of your gardening activities, Don't miss out on this beautiful 4 bedroom, 2.5 bath + Bonus Room/Office downstairs.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94518
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94518
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,680 |
| EXPENSES | Loan Payment | -$3,196 |
| Property Tax | -$1,021 | |
| Property Insurance | -$78 | |
| HOA | -$191 | |
| Property Management Fees | -$180 | |
|
CASH FLOW
-$986
|
||
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.
$920,000
PROJECTED PRICE
$3,680
PROJECTED RENT
0.40%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.2% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$249,550
LOAN DETAILS
$3,196
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $230,000 |
| Loan Amount | $690,000 |
1.33
YEARS SAVED
$6,323
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
-
$3,740
COMP ESTIMATED VALUE -
$1.76
COMP AVG. RENT PER SQFT
Comps Range
-
4409 Kearsarge Ct Concord, CA 1
- 4 beds 3 baths ∙ 2,125 Sqft ∙ Built 1981 4 beds 3 baths ∙ 2,125 Sqft ∙ Built 1981
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1007 Wild Oak Ct Concord, CA 2
- 4 beds 3 baths ∙ 1,892 Sqft ∙ Built 1989 4 beds 3 baths ∙ 1,892 Sqft ∙ Built 1989
![property image]()
LEASED 01/07/20- Rent
- Rent Per SQFT
- $3,395
- $1.79
-
4525 Shellflower Ct Concord, CA 3
- 4 beds 3 baths ∙ 2,030 Sqft ∙ Built 1981 4 beds 3 baths ∙ 2,030 Sqft ∙ Built 1981
![property image]()
LEASED 02/03/20- Rent
- Rent Per SQFT
- $3,400
- $1.67
-
4499 Pitch Pine Ct Concord, CA 4
- 4 beds 2 baths ∙ 1,917 Sqft ∙ Built 1977 4 beds 2 baths ∙ 1,917 Sqft ∙ Built 1977
![property image]()
LEASED 08/18/20- Rent
- Rent Per SQFT
- $3,500
- $1.83
-
4498 Silverberry Ct Concord, CA 5
- 4 beds 3 baths ∙ 2,282 Sqft ∙ Built 1975 4 beds 3 baths ∙ 2,282 Sqft ∙ Built 1975
![property image]()
LEASED 08/20/20- Rent
- Rent Per SQFT
- $3,995
- $1.75
PROPERTY LISTING DETAILS
Creekside Realty
