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

5026 Tyler Ln Castro Valley, CA 94546

5 Beds 3 Baths 2,084 sqft Built 1964

$1,158,000

List Price

$3,350

$3.1K - $3.6K

Rent Est.

PROPERTY INFO

November 21, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1964
  • Price/Sqft : $555.66
  • 2 Days on Market
  • MLS # : BE40930041
  • Updated Date : 11/21/2020 at 10:34
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,084 sqft
  • Baths : 3 full
Listing Agent

Flat Rate Realty

Listing Agent's Description

Extremely Clean 5bd 3ba Detached Home in Castro Valley's Popular Upper Valley. Spacious and Open Floor Plan with Oversized Formal Living and Dining Areas, Updated Eat-In Kitchen with Tile Counters, Tile Back Splash, Breakfast Bar, and New Built-In Appliances. Complemented with a Nook Dining Area Overlooking The Back Yard with Gorgeous Views of the Valley. 4 Big Bedrooms, Each with Views, Includes Master Bedroom with Dual Closets and Updated Master Bathroom. There's Beautiful Wood Flooring Throughout, Freshly Painted Interior, and Central Heating. Downstairs, a HUGE Bonus Room with a Wood Burning Stove Insert, a 5th Bedroom, and Updated Full Bathroom (Ideal for a Seperate Living Area or In-Law Unit!) Gorgeous Back Yard Area with Multiple Patios, and Views of Castro Valley. Located in a Mature, Quiet Neighborhood in a Top-Rated School District.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Northeast Castro Valley

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

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

Neighborhood: Northeast Castro Valley

NeighborhoodNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* 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
Proctor Elementary School Primary Regular 532 22 9
Canyon Middle School Middle Regular 1,400 59 7
Castro Valley High School High Regular 2,977 119 9

Proctor Elementary School

  • Education Level: Primary
  • # of students: 532
  • # of teachers: 22
9
GreatSchools Rating

Canyon Middle School

  • Education Level: Middle
  • # of students: 1,400
  • # of teachers: 59
7
GreatSchools Rating

Castro Valley High School

  • Education Level: High
  • # of students: 2,977
  • # of teachers: 119
9
GreatSchools Rating
 

$1,042,200$1,273,800$1,158,000

PURCHASE PRICE

$3,015$3,685$3,350

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,350
EXPENSES Loan Payment -$4,273
Property Tax -$1,292
Property Insurance -$77
Property Management Fees -$164
CASH FLOW
-$2,456

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.

$1,158,000

PROJECTED PRICE

$3,350

PROJECTED RENT

0.29%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 9.7%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
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-$40k-$35k-$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$312,620

INVESTMENT

$312,620

Down Payment
$289,500
Rehab Estimate
$5,750
Closing Costs
$17,370

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$4,273

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $289,500
Loan Amount $868,500
See What Happens When You Reinvest Cash Flow

-0.08

YEARS SAVED

-$13

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $3,350

    LIST RENT
  • $1.61

    LIST RENT PER SQFT
  • $2,938

    COMP ESTIMATED VALUE
  • $1.41

    COMP AVG. RENT PER SQFT
Comps Range
$1,600
1$1,6002$3,3503$4,0004$4,150
$4,150
RENT COMPS ANALYSIS
  • 5026 Tyler Ln Castro Valley, CA 2
    • 5 beds 3 baths ∙ 2,084 Sqft ∙ Built 1964 5 beds 3 baths ∙ 2,084 Sqft ∙ Built 1964
    • Rent
    • Rent Per SQFT
    •  
    • $3,350
    • $1.61
    •  
  • 4592 Malabar Avenue Castro Valley, CA 1
    • 4 beds 3 baths ∙ 1,774 Sqft ∙ Built 1967 4 beds 3 baths ∙ 1,774 Sqft ∙ Built 1967
    LEASED 02/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,600
    • $0.90
    •  
  • Greenridge Rd Castro Valley, CA 3
    • 4 beds 2 baths ∙ 1,842 Sqft ∙ Built 1960 4 beds 2 baths ∙ 1,842 Sqft ∙ Built 1960
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,000
    • $2.17
    •  
  • Crown Ct Castro Valley, CA 4
    • 4 beds 2 baths ∙ 2,010 Sqft ∙ Built 1960 4 beds 2 baths ∙ 2,010 Sqft ∙ Built 1960
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,150
    • $2.06
    •  
PROPERTY LISTING DETAILS
Harry Cordiano
Flat Rate Realty
BESbswy