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

5104 Pismo Court Antioch, CA 94531

4 Beds 3 Baths 2,250 sqft Built 1991

$594,900

List Price

$2,720

$2.5K - $3K

Rent Est.

PROPERTY INFO

January 11, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1991
  • Price/Sqft : $264.40
  • 7 Days on Market
  • MLS # : EB40933827
  • Updated Date : 01/11/2021 at 03:06
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,250 sqft
  • Baths : 3 full
Listing Agent

Sharp Realty

Listing Agent's Description

Welcome home to exquisite curb appeal! Colorful trees & path through gorgeous landscaping. Covered porch! Spacious court lot w/no rear neighbors. Formal living & dining rooms w/vaulted ceilings & lots of natural light. Family room w/beautiful brick wood burning fireplace. Kitchen w/granite counters, tile backsplash & black appliances. Fridge stays. Bay window dining area! Gorgeous wood floors! 4 bedrooms & 3 full baths; 1 of each down. Master features great architecture w/vaulted ceilings, bay window sitting area overlooking the yard & more! Jack & Jill bath. Relax & entertain in the large yard w/redwood deck, flagstone patio areas, bar area & more. Very peaceful w/natural blending of mature trees, fountain, stonework, wood deck & even a birdhouse. Gated dog run. Laundry w/sink. Washer & dryer stay! Lower energy bills w/installed solar. Newer AC! Alarm system. 3 car garage w/storage: overhead, shelving, cabinets & pegboard! Near shopping, restaurants, entertainment & BART. Must see!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Laurel Ridge

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: Laurel Ridge

NeighborhoodNIR 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
Lone Tree Elementary School Primary Regular 792 28 3
Dallas Ranch Middle School Middle Regular 1,238 46 3
Deer Valley High School High Regular 2,659 113 5

Lone Tree Elementary School

  • Education Level: Primary
  • # of students: 792
  • # of teachers: 28
3
GreatSchools Rating

Dallas Ranch Middle School

  • Education Level: Middle
  • # of students: 1,238
  • # of teachers: 46
3
GreatSchools Rating

Deer Valley High School

  • Education Level: High
  • # of students: 2,659
  • # of teachers: 113
5
GreatSchools Rating
 

$535,410$654,390$594,900

PURCHASE PRICE

$2,448$2,992$2,720

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,720
EXPENSES Loan Payment -$2,066
Property Tax -$581
Property Insurance -$81
Property Management Fees -$149
CASH FLOW
-$158

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.

$594,900

PROJECTED PRICE

$2,720

PROJECTED RENT

0.46%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 7.9%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
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-$5.0k$0.0$5.0k$10k$15k$20k$25k

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$163,399

INVESTMENT

$163,399

Down Payment
$148,725
Rehab Estimate
$5,750
Closing Costs
$8,924

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$2,066

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $148,725
Loan Amount $446,175
See What Happens When You Reinvest Cash Flow

5.67

YEARS SAVED

$38,250

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
  • $2,762

    COMP ESTIMATED VALUE
  • $1.23

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,7003$2,7504$2,9505$2,950
$2,950
RENT COMPS ANALYSIS
  • 5104 Pismo Court Antioch, CA 1
    • 4 beds 3 baths ∙ 2,250 Sqft ∙ Built 1991 4 beds 3 baths ∙ 2,250 Sqft ∙ Built 1991
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2017 Tioga Pass Way Antioch, CA 2
    • 4 beds 3 baths ∙ 2,440 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,440 Sqft ∙ Built 2001
    LEASED 03/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $1.11
    •  
  • 1908 Badger Pass Way Antioch, CA 3
    • 4 beds 3 baths ∙ 2,196 Sqft ∙ Built 1998 4 beds 3 baths ∙ 2,196 Sqft ∙ Built 1998
    LEASED 02/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,750
    • $1.25
    •  
  • 5129 Goleta Ct Antioch, CA 4
    • 4 beds 3 baths ∙ 2,250 Sqft ∙ Built 1991 4 beds 3 baths ∙ 2,250 Sqft ∙ Built 1991
    LEASED 05/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $1.31
    •  
  • 5017 Toyon Way Antioch, CA 5
    • 4 beds 3 baths ∙ 2,380 Sqft ∙ Built 1992 4 beds 3 baths ∙ 2,380 Sqft ∙ Built 1992
    LEASED 01/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $1.24
    •  
PROPERTY LISTING DETAILS
Glenn Huxtable
Sharp Realty
BESbswy