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 1978
- Price/Sqft : $619.02
- 2 Days on Market
- MLS # : CC40933151
- Updated Date : 01/09/2021 at 17:58
CONSTRUCTION
- Beds : 4
- Floor Size : 2,092 sqft
- Baths : 2 full , 1 half
Listing Agent
Keller Williams Realty
Listing Agent's Description
THIS IS IT!!!!! Stunning Designer Remodel from the studs out. Owners added approx. 500 sf, office, custom designed master suite, gorgeous tile work, dual vanity sinks, designer lighting throughout, stainless appliances, kitchen pantry, spacious island with waterfall style counter tops, vaulted ceilings, sky lights, new HVAC, electrical, car charger, two-sided fireplace (to backyard), new roof, windows, doors, wide planked hardwood flooring, custom outdoor seating, vaulted ceilings, sky lights, new sliding doors, widened hallway, newly landscaped, seismic retrofit, and so much more!!!!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Southern San Ramon
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Southern San Ramon
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,640 |
| EXPENSES | Loan Payment | -$4,498 |
| Property Tax | -$1,390 | |
| Property Insurance | -$78 | |
| Property Management Fees | -$178 | |
|
CASH FLOW
-$2,504
|
||
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.
$1,295,000
PROJECTED PRICE
$3,640
PROJECTED RENT
0.28%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.2% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$348,925
LOAN DETAILS
$4,498
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $323,750 |
| Loan Amount | $971,250 |
0
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.
-
$0
LIST RENT -
$0
LIST RENT PER SQFT
-
$4,085
COMP ESTIMATED VALUE -
$1.95
COMP AVG. RENT PER SQFT
Comps Range
-
518 Marlboro Court San Ramon, CA 1
- 4 beds 3 baths ∙ 2,092 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,092 Sqft ∙ Built 1978
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1291 Canyon Side Ave San Ramon, CA 2
- 3 beds 3 baths ∙ 2,125 Sqft ∙ Built 1986 3 beds 3 baths ∙ 2,125 Sqft ∙ Built 1986
LEASED 06/23/20- Rent
- Rent Per SQFT
- $3,700
- $1.74
-
2631 Durango Ln San Ramon, CA 3
- 4 beds 3 baths ∙ 1,880 Sqft ∙ Built 1978 4 beds 3 baths ∙ 1,880 Sqft ∙ Built 1978
LEASED 12/16/19- Rent
- Rent Per SQFT
- $3,745
- $1.99
-
270 Ludlow Pl San Ramon, CA 4
- 4 beds 2 baths ∙ 1,795 Sqft ∙ Built 1968 4 beds 2 baths ∙ 1,795 Sqft ∙ Built 1968
LEASED 12/30/20- Rent
- Rent Per SQFT
- $3,750
- $2.09
-
3031 Montevideo Dr. San Ramon, CA 5
- 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1976 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1976
LEASED 07/23/20- Rent
- Rent Per SQFT
- $4,200
- $1.99
PROPERTY LISTING DETAILS
Keller Williams Realty
