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

4810 Fawn Hill Way Antioch, CA 94531

3 Beds 3 Baths 1,805 sqft Built 1989

$545,000

List Price

$2,360

$2.1K - $2.6K

Rent Est.

PROPERTY INFO

FACTS
  • Built In 1989
  • Price/Sqft : $301.94
  • 2 Days on Market
  • MLS # : CC40926778
  • Updated Date : 11/02/2020 at 17:20
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,805 sqft
  • Baths : 2 full , 1 half
Listing Agent

Merrill Signature Properties

Listing Agent's Description

This spacious home features over 1800+ sq ft of inside living space with 3 generous bedrooms and 2 1/2 bathrooms. Stunning upgrades can be found throughout this extravagant home including exquisite built-ins, designer-dream-kitchen with a splash of dazzle that is fully equipped with state-of-the-art appliances, to the classic and elegant wood flooring throughout. It's the 7200+ sq ft lot that will have you captivated with its impressive dignity and beauty. RV Parking and much more. Staycations just got a whole lot better!! We invite you to explore the elegance and timeless beauty and grace at this sanctuary. Professional pics to be uploaded

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
 

$490,500$599,500$545,000

PURCHASE PRICE

$2,124$2,596$2,360

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,360
EXPENSES Loan Payment -$2,011
Property Tax -$596
Property Insurance -$71
Property Management Fees -$149
CASH FLOW
-$467

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.

$545,000

PROJECTED PRICE

$2,360

PROJECTED RENT

0.43%

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$150,175

INVESTMENT

$150,175

Down Payment
$136,250
Rehab Estimate
$5,750
Closing Costs
$8,175

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$2,011

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $136,250
Loan Amount $408,750
See What Happens When You Reinvest Cash Flow

2.92

YEARS SAVED

$14,875

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
  • $2,513

    COMP ESTIMATED VALUE
  • $1.39

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,3003$2,3954$2,5005$2,800
$2,800
RENT COMPS ANALYSIS
  • 4810 Fawn Hill Way Antioch, CA 1
    • 3 beds 3 baths ∙ 1,805 Sqft ∙ Built 1989 3 beds 3 baths ∙ 1,805 Sqft ∙ Built 1989
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4936 Chaps Ct Antioch, CA 2
    • 4 beds 3 baths ∙ 1,680 Sqft ∙ Built 1995 4 beds 3 baths ∙ 1,680 Sqft ∙ Built 1995
    LEASED 01/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $1.37
    •  
  • 4529 Silvercrest Way Antioch, CA 3
    • 3 beds 3 baths ∙ 1,772 Sqft ∙ Built 1989 3 beds 3 baths ∙ 1,772 Sqft ∙ Built 1989
    LEASED 04/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,395
    • $1.35
    •  
  • 4968 Ridgeview Dr Antioch, CA 4
    • 4 beds 3 baths ∙ 1,813 Sqft ∙ Built 1990 4 beds 3 baths ∙ 1,813 Sqft ∙ Built 1990
    LEASED 02/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.38
    •  
  • 5444 Summerfield Dr Antioch, CA 5
    • 3 beds 2 baths ∙ 1,904 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,904 Sqft ∙ Built 2002
    LEASED 09/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $1.47
    •  
PROPERTY LISTING DETAILS
Jaz Chand
Merrill Signature Properties
BESbswy