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

5152 Via Marcos Yorba Linda, CA 92887

4 Beds 2 Baths 2,125 sqft Built 1983

$875,000

List Price

$3,540

$3.3K - $3.8K

Rent Est.

PROPERTY INFO

December 26, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1983
  • Price/Sqft : $411.76
  • 5 Days on Market
  • MLS # : PW20261051
  • Updated Date : 12/26/2020 at 08:42
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,125 sqft
  • Baths : 2 full
Listing Agent

Gorman & Associates

Listing Agent's Description

Highly sought after neighborhood within the Placentia-Yorba Linda School District, Blue Ribbon Travis Ranch K-8th. Turn this great home into your dream home. It boasts 4 bedrooms that includes a large Master Suite. Living room has a vaulted ceiling and the kitchen opens open to the family room that has a fireplace. There are plenty of storage areas in the home. It has a large backyard for entertaining that includes a spa. Close to all freeways & toll roads, shopping, dining & Entertainment. Don't miss this opportunity!

SEE MORE

MARKET HIGHLIGHTS

  • 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]
  • 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's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 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)
  • 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)
  • 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)
  • As part of Southern California area, Orange County market inherits all the benefits from the area.
  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Travis Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $272k1058k

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

Neighborhood: Travis Ranch

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q22000220024002600280030003200340036003800Rent in $19813818

* 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
Travis Ranch Elementary-middle School Primary Regular 1,334 50 8
Travis Ranch Elementary-middle School Middle Regular 1,334 50 8
Esperanza High School High Regular 1,858 72 8

Travis Ranch Elementary-middle School

  • Education Level: Primary
  • # of students: 1,334
  • # of teachers: 50
8
GreatSchools Rating

Travis Ranch Elementary-middle School

  • Education Level: Middle
  • # of students: 1,334
  • # of teachers: 50
8
GreatSchools Rating

Esperanza High School

  • Education Level: High
  • # of students: 1,858
  • # of teachers: 72
8
GreatSchools Rating
 

$787,500$962,500$875,000

PURCHASE PRICE

$3,186$3,894$3,540

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,540
EXPENSES Loan Payment -$3,228
Property Tax -$850
Property Insurance -$78
HOA -$101
Property Management Fees -$173
CASH FLOW
-$891

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$875,000

PROJECTED PRICE

$3,540

PROJECTED RENT

0.40%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.08%
Appreciation Year (1-5) 4.0%
Maintenance Year (1-5) 8.00%
Vacancy 5.81%
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-$15k-$10k-$5.0k$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$237,625

INVESTMENT

$237,625

Down Payment
$218,750
Rehab Estimate
$5,750
Closing Costs
$13,125

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$3,228

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $218,750
Loan Amount $656,250
See What Happens When You Reinvest Cash Flow

1.17

YEARS SAVED

$5,307

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $3,540

    LIST RENT
  • $1.67

    LIST RENT PER SQFT
  • $3,533

    COMP ESTIMATED VALUE
  • $1.66

    COMP AVG. RENT PER SQFT
Comps Range
$3,200
1$3,2002$3,4003$3,5404$3,6005$3,900
$3,900
RENT COMPS ANALYSIS
  • 5152 Via Marcos Yorba Linda, CA 3
    • 4 beds 2 baths ∙ 2,125 Sqft ∙ Built 1983 4 beds 2 baths ∙ 2,125 Sqft ∙ Built 1983
    • Rent
    • Rent Per SQFT
    •  
    • $3,540
    • $1.67
    •  
  • 20625 Adam Circle Yorba Linda, CA 1
    • 3 beds 3 baths ∙ 1,986 Sqft ∙ Built 1996 3 beds 3 baths ∙ 1,986 Sqft ∙ Built 1996
    LEASED 03/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.61
    •  
  • 5282 Via Murcia Yorba Linda, CA 2
    • 3 beds 3 baths ∙ 2,048 Sqft ∙ Built 1980 3 beds 3 baths ∙ 2,048 Sqft ∙ Built 1980
    LEASED 01/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.66
    •  
  • 21485 Via La Naranja Yorba Linda, CA 4
    • 4 beds 3 baths ∙ 2,194 Sqft ∙ Built 1988 4 beds 3 baths ∙ 2,194 Sqft ∙ Built 1988
    LEASED 11/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $1.64
    •  
  • 21740 Allonby Circle Yorba Linda, CA 5
    • 4 beds 3 baths ∙ 2,235 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,235 Sqft ∙ Built 1987
    LEASED 04/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,900
    • $1.74
    •  
PROPERTY LISTING DETAILS
Sonya Loera
Gorman & Associates
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: PW20261051
Last Updated: 12/26/2020
BESbswy