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

4643 Shetland Way Antioch, CA 94531

4 Beds 3 Baths 3,239 sqft Built 2000

$639,000

List Price

$3,100

$2.9K - $3.4K

Rent Est.

PROPERTY INFO

November 02, 2020 RECENTLY ADDED
FACTS
  • Built In 2000
  • Price/Sqft : $197.28
  • 2 Days on Market
  • MLS # : CC40927596
  • Updated Date : 11/02/2020 at 09:23
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,239 sqft
  • Baths : 3 full
Listing Agent

Compass

Listing Agent's Description

OWNED SOLAR 7,6 kWp, 125% Usage. Beautiful house situated in a desirable Canada Valley neighborhood featuring 4 bedrooms and 3 baths, with 1 bedroom and full bath on the main level. Upon entering, you are greeted by a spacious living room filled with natural light and high ceiling. The kitchen features plenty of cabinets and granite countertops and is open to the family room area with a cozy gas fireplace. Adjacent to the kitchen is an extra large bonus area, ideal as a multi-person office, homework space or media room. Entertaining dream backyard with beautiful sparkling pool, hot tub and custom barbeque zone. New plush carpet. New interior paint. Spacious and bright master bedroom features a walk-in closet. Finished two car garage. Dual zone A/C and heating system. Spacious laundry room has extra storage space for everything you need to keep organized in one place. 5-10 minutes away from Tr. Joe's, Kohls, Sprouts, Target, Safeway an many more! Easy freeway access and minutes to BART.

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
Carmen Dragon Elementary School Primary Regular 481 18 3
Black Diamond Middle School Middle Regular 667 25 1
Deer Valley High School High Regular 2,659 113 5

Carmen Dragon Elementary School

  • Education Level: Primary
  • # of students: 481
  • # of teachers: 18
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
 

$575,100$702,900$639,000

PURCHASE PRICE

$2,790$3,410$3,100

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,100
EXPENSES Loan Payment -$2,358
Property Tax -$622
Property Insurance -$105
Property Management Fees -$152
CASH FLOW
-$136

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.

$639,000

PROJECTED PRICE

$3,100

PROJECTED RENT

0.49%

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

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k$25k$30k

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$175,085

INVESTMENT

$175,085

Down Payment
$159,750
Rehab Estimate
$5,750
Closing Costs
$9,585

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,358

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $159,750
Loan Amount $479,250
See What Happens When You Reinvest Cash Flow

6.17

YEARS SAVED

$53,485

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
  • $3,217

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,1953$3,2004$3,400
$3,400
RENT COMPS ANALYSIS
  • 4643 Shetland Way Antioch, CA 1
    • 4 beds 3 baths ∙ 3,239 Sqft ∙ Built 2000 4 beds 3 baths ∙ 3,239 Sqft ∙ Built 2000
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5380 Rockrose Way Antioch, CA 2
    • 5 beds 4 baths ∙ 3,148 Sqft ∙ Built 2002 5 beds 4 baths ∙ 3,148 Sqft ∙ Built 2002
    LEASED 08/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,195
    • $1.01
    •  
  • 1813 Moreau Way Brentwood, CA 3
    • 4 beds 3 baths ∙ 3,302 Sqft ∙ Built 2004 4 beds 3 baths ∙ 3,302 Sqft ∙ Built 2004
    LEASED 08/16/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $0.97
    •  
  • Aldrich St Antioch, CA 4
    • 5 beds 4 baths ∙ 3,408 Sqft ∙ Built 2016 5 beds 4 baths ∙ 3,408 Sqft ∙ Built 2016
    LEASED 07/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.00
    •  
PROPERTY LISTING DETAILS
Marina Petrosov
Compass
BESbswy