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 1974
- Price/Sqft : $455.93
- 6 Days on Market
- MLS # : EB40930712
- Updated Date : 12/02/2020 at 10:43
CONSTRUCTION
- Beds : 3
- Floor Size : 987 sqft
- Baths : 1 full
Listing Agent
Keller Williams
Listing Agent's Description
Adorable Pittsburg home on large corner lot! This home features laminate flooring throughout, updated eat in kitchen, new dual pane windows, new AC and furnace, and a spacious yard with 2 patios and plenty of room for entertaining!
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 | $2,380 |
| EXPENSES | Loan Payment | -$1,660 |
| Property Tax | -$525 | |
| Property Insurance | -$51 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$5
|
||
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.
$450,000
PROJECTED PRICE
$2,380
PROJECTED RENT
0.53%
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
$125,000
LOAN DETAILS
$1,660
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $112,500 |
| Loan Amount | $337,500 |
7.58
YEARS SAVED
$51,612
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,380
LIST RENT -
$2.41
LIST RENT PER SQFT
-
COMP ESTIMATED VALUE -
COMP AVG. RENT PER SQFT
Comps Range
-
4421 Palo Verde Dr Pittsburg, CA
- 3 beds 1 baths ∙ 987 Sqft ∙ Built 1974 3 beds 1 baths ∙ 987 Sqft ∙ Built 1974
![property image]()
- Rent
- Rent Per SQFT
- $2,380
- $2.41
PROPERTY LISTING DETAILS
Keller Williams
