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

4676 Capitan Dr Fremont, CA 94536

3 Beds 2 Baths 1,148 sqft Built 1957

$959,000

List Price

$2,940

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

December 13, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1957
  • Price/Sqft : $835.37
  • 2 Days on Market
  • MLS # : BE40931222
  • Updated Date : 12/12/2020 at 15:50
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,148 sqft
  • Baths : 2 full
Listing Agent

Monument Realty

Listing Agent's Description

Gorgeous Cabrillo home single story that is stunning and beautiful. The home is located close to all schools. This is a three bedrooms two baths, master bath is in main bedroom, one bedroom is set up for office both bathrooms are updated. New tile floors and dual pane windows throughout and recent new roof and sewer from street to home, backyard is simple and ready for you to create your own oasis .

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Cabrillo

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000k1100kPrice in $252k1104k

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

Neighborhood: Cabrillo

NeighborhoodNIR Market*CityMarket2010Year20012019 Q21600180020002200240026002800300032003400Rent in $15673417

* 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
Cabrillo Elementary School Primary Regular 386 18 5
Centerville Junior High School Middle Regular 967 37 7
Washington High School High Regular 1,833 69 8

Cabrillo Elementary School

  • Education Level: Primary
  • # of students: 386
  • # of teachers: 18
5
GreatSchools Rating

Centerville Junior High School

  • Education Level: Middle
  • # of students: 967
  • # of teachers: 37
7
GreatSchools Rating

Washington High School

  • Education Level: High
  • # of students: 1,833
  • # of teachers: 69
8
GreatSchools Rating
 

$863,100$1,054,900$959,000

PURCHASE PRICE

$2,646$3,234$2,940

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,940
EXPENSES Loan Payment -$3,538
Property Tax -$1,048
Property Insurance -$55
Property Management Fees -$149
CASH FLOW
-$1,850

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.

$959,000

PROJECTED PRICE

$2,940

PROJECTED RENT

0.31%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 14.9%
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$3.5M$4.0M

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M$4.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$259,885

INVESTMENT

$259,885

Down Payment
$239,750
Rehab Estimate
$5,750
Closing Costs
$14,385

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 75% down payment or higher enables the proceeds from the asset to cover all costs.

$3,538

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $239,750
Loan Amount $719,250
See What Happens When You Reinvest Cash Flow

0.08

YEARS SAVED

$58

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
  • $3,025

    COMP ESTIMATED VALUE
  • $2.64

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,0753$3,1004$3,3005$3,500
$3,500
RENT COMPS ANALYSIS
  • 4676 Capitan Dr Fremont, CA 1
    • 3 beds 2 baths ∙ 1,148 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,148 Sqft ∙ Built 1957
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4134 Sabio Ct. Fremont, CA 2
    • 3 beds 2 baths ∙ 1,232 Sqft ∙ Built 1967 3 beds 2 baths ∙ 1,232 Sqft ∙ Built 1967
    LEASED 06/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,075
    • $2.50
    •  
  • 4541 Nicolet Ave Fremont, CA 3
    • 3 beds 2 baths ∙ 1,148 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,148 Sqft ∙ Built 1957
    LEASED 05/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,100
    • $2.70
    •  
  • 36004 Salisbury Dr Newark, CA 4
    • 3 beds 2 baths ∙ 1,254 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,254 Sqft ∙ Built 1972
    LEASED 12/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $2.63
    •  
  • 4742 El Rey Ave Fremont, CA 5
    • 3 beds 2 baths ∙ 1,291 Sqft ∙ Built 1955 3 beds 2 baths ∙ 1,291 Sqft ∙ Built 1955
    LEASED 08/19/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $2.71
    •  
PROPERTY LISTING DETAILS
George Ricci
Monument Realty
BESbswy