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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1952
- Price/Sqft : $498.10
- 2 Days on Market
- MLS # : CV20251775
- Updated Date : 12/05/2020 at 16:04
CONSTRUCTION
- Beds : 3
- Floor Size : 1,054 sqft
- Baths : 1 full
Listing Agent
Century 21 Citrus Realty Inc
Listing Agent's Description
Welcome to this fully remodeled, 3 bedroom Baldwin Park home with a large backyard! The kitchen has been fully remodeled and features brand new stainless steel appliances! New "soft close" white cabinets. The new gray quartz countertops tastefully complement the cabinetry. New recessed lighting has been added. The kitchen is completed with a matching backsplash, new sink, new garbage disposal, new plumbing, new recessed light and new electrical outlets. Featuring all new appliances: Stainless Steel dishwasher, Stainless Steel range with griddle cooktop, Stainless Steel refrigerator, Stainless Steel microwave and hood vent. New "Pex" water piping has been added throughout the inside of the home. The entire interior of the home has been freshly painted. New flooring has been added throughout home. New baseboard has been added throughout the home. The new heater will keep everyone warm this winter! The fireplace is the perfect place to unwind. The bathroom has been fully remodeled. New water heater and washer and dryer hooks-ups have been added inside the home for ease. The electrical panel has been recently updated and upgraded. The exterior of the home has been freshly painted. The large backyard has ample space for entertaining. The home features a two car detached garage, with a freshly painted exterior. The brand new sprinkler system and California superior tall fescue grass landscaping gives the home healthy curb appeal with low maintenance. The home features a newer roof.
SEE MORE
MARKET HIGHLIGHTS
- Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
- Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
- The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
- As part of Southern California area, Los Angeles market inherits all the benefits from the area.
- Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
- Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
- Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
- Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Baldwin Park
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Baldwin Park
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,100 |
| EXPENSES | Loan Payment | -$1,937 |
| Property Tax | -$575 | |
| Property Insurance | -$53 | |
| Property Management Fees | -$103 | |
|
CASH FLOW
-$568
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 12% of earned rent to cover both maintenance and periods of vacancy.
$525,000
PROJECTED PRICE
$2,100
PROJECTED RENT
0.40%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.35% |
| Appreciation Year (1-5) | 8.0% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.14% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$144,875
LOAN DETAILS
$1,937
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $131,250 |
| Loan Amount | $393,750 |
1.33
YEARS SAVED
$3,946
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,100
LIST RENT -
$1.99
LIST RENT PER SQFT
-
$2,271
COMP ESTIMATED VALUE -
$2.16
COMP AVG. RENT PER SQFT
Comps Range
-
5103 Maine Avenue Baldwin Park, CA 1
- 3 beds 1 baths ∙ 1,054 Sqft ∙ Built 1952 3 beds 1 baths ∙ 1,054 Sqft ∙ Built 1952
- Rent
- Rent Per SQFT
- $2,100
- $1.99
-
4142 N Yaleton Avenue Covina, CA 2
- 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1950 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1950
LEASED 10/30/20- Rent
- Rent Per SQFT
- $2,300
- $2.09
-
14537 Chilcot Street Baldwin Park, CA 3
- 3 beds 2 baths ∙ 1,057 Sqft ∙ Built 1964 3 beds 2 baths ∙ 1,057 Sqft ∙ Built 1964
LEASED 09/19/20- Rent
- Rent Per SQFT
- $2,350
- $2.22
-
15134 Navilla Place Baldwin Park, CA 4
- 3 beds 2 baths ∙ 1,103 Sqft ∙ Built 1950 3 beds 2 baths ∙ 1,103 Sqft ∙ Built 1950
LEASED 08/26/20- Rent
- Rent Per SQFT
- $2,400
- $2.18
-
14023 Ohio Street Baldwin Park, CA 5
- 3 beds 2 baths ∙ 1,174 Sqft ∙ Built 1947 3 beds 2 baths ∙ 1,174 Sqft ∙ Built 1947
LEASED 11/16/19- Rent
- Rent Per SQFT
- $2,500
- $2.13
PROPERTY LISTING DETAILS
Century 21 Citrus Realty Inc
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: CV20251775
Last Updated: 12/05/2020
