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

4474 Buckeye Way Antioch, CA 94531

4 Beds 3 Baths 2,706 sqft Built 2000

$648,000

List Price

$2,860

$2.6K - $3.1K

Rent Est.

PROPERTY INFO

December 04, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2000
  • Price/Sqft : $239.47
  • 3 Days on Market
  • MLS # : ML81822210
  • Updated Date : 12/04/2020 at 08:27
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,706 sqft
  • Baths : 3 full
Listing Agent

Legacy Real Estate & Associates

Listing Agent's Description

Welcome to 4474 Buckeye Way! This pleasant two-story home features a spacious open floor plan with 4 bedrooms plus office/5th bedroom, 3 baths, high vaulted ceilings, recessed lighting throughout with 2,706 sqft of living space. The grandiose and bright living room with vaulted ceilings, large family room, and separate fine dining area. The kitchen with stone countertops and island is also perfect to entertain guests. The office and full bathroom downstairs can be perfect to transform into a 5th bedroom/ guest room. Enjoy this gorgeous home with a two zone AC/heating, 3 car garage, double pane windows, spacious & private backyard and so much more! Original homeowners. Conveniently located to Country Manor Park, shopping, restaurants, schools & more.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94531

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $214k1015k

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

Zip Code: 94531

ZipNIR Market*CityMarket2010Year20012019 Q2140016001800200022002400260028003000Rent in $12473193

* 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
Jack London Elementary School Primary Regular 515 20 3
Black Diamond Middle School Middle Regular 667 25 1
Deer Valley High School High Regular 2,659 113 5

Jack London Elementary School

  • Education Level: Primary
  • # of students: 515
  • # of teachers: 20
3
GreatSchools Rating

Black Diamond Middle School

  • Education Level: Middle
  • # of students: 667
  • # of teachers: 25
1
GreatSchools Rating

Deer Valley High School

  • Education Level: High
  • # of students: 2,659
  • # of teachers: 113
5
GreatSchools Rating
 

$583,200$712,800$648,000

PURCHASE PRICE

$2,574$3,146$2,860

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,860
EXPENSES Loan Payment -$2,391
Property Tax -$630
Property Insurance -$92
Property Management Fees -$149
CASH FLOW
-$403

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.

$648,000

PROJECTED PRICE

$2,860

PROJECTED RENT

0.44%

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

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$177,470

INVESTMENT

$177,470

Down Payment
$162,000
Rehab Estimate
$5,750
Closing Costs
$9,720

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$2,391

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $162,000
Loan Amount $486,000
See What Happens When You Reinvest Cash Flow

3.92

YEARS SAVED

$27,861

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,860

    LIST RENT
  • $1.06

    LIST RENT PER SQFT
  • $3,098

    COMP ESTIMATED VALUE
  • $1.15

    COMP AVG. RENT PER SQFT
Comps Range
$2,750
1$2,7502$2,8503$2,8604$2,8955$3,200
$3,200
RENT COMPS ANALYSIS
  • 4474 Buckeye Way Antioch, CA 3
    • 4 beds 3 baths ∙ 2,706 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,706 Sqft ∙ Built 2000
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,860
    • $1.06
    •  
  • 2422 Crystal Way Antioch, CA 1
    • 4 beds 3 baths ∙ 2,449 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,449 Sqft ∙ Built 2001
    property image
    LEASED 10/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,750
    • $1.12
    •  
  • 4509 Buckeye Ct Antioch, CA 2
    • 5 beds 3 baths ∙ 2,400 Sqft ∙ Built 2000 5 beds 3 baths ∙ 2,400 Sqft ∙ Built 2000
    property image
    LEASED 09/29/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,850
    • $1.19
    •  
  • 4558 Mirror Ct Antioch, CA 4
    • 4 beds 3 baths ∙ 2,698 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,698 Sqft ∙ Built 2001
    property image
    LEASED 05/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,895
    • $1.07
    •  
  • Hawkins St Antioch, CA 5
    • 4 beds 3 baths ∙ 2,661 Sqft ∙ Built 2014 4 beds 3 baths ∙ 2,661 Sqft ∙ Built 2014
    property image
    LEASED 06/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.20
    •  
PROPERTY LISTING DETAILS
Steve Ahn
Legacy Real Estate & Associates
BESbswy