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

5196 Murry Ct Antioch, CA 94531

5 Beds 3 Baths 3,796 sqft Built 2000

INVESTimate

$874,500

List Price

$3,410

$3,160 - $3,660

Rent Est.

$934,666  ( +6.88%)   1 YR EST. FORECAST

PROPERTY INFO

August 19, 2020 RECENTLY ADDED
FACTS
  • Built In 2000
  • Price/Sqft : $230.37
  • 2 Days on Market
  • MLS # : MR40917279
  • Updated Date : 08/25/2020 at 03:04
CONSTRUCTION
  • Beds : 5
  • Floor Size : 3,796 sqft
  • Baths : 3 full
Listing Agent

Jensen Realty Group

Listing Agent's Description

Amazing 5 Bedroom 3 bath on .29acre with OWNED SOLAR located in Black Diamond Canyon has so much to offer. Enter the spacious living room with soaring ceilings open to the second story and large bonus area for media room, office or game room. Gourmet kitchen features stainless appliances including a six burner GE Monogram stove & Pantry. The back yard paradise is like being on vacation, Outdoor Kitchen, including BBQ & sink. Added bonus' are pomegranate, persimmon, pear & banana trees. Home has new HVAC system, 3 car garage, inside laundry with cabinets & sink. Too many other features to list. Also a short walk to the nearby regional park, Lone Tree Golf and Event Center, Great Restaurants, and shopping.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Black Diamond Canyon

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: Black Diamond Canyon

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
Muir Elementary School Primary Regular 598 22 3
Dallas Ranch Middle School Middle Regular 1,238 46 3
Deer Valley High School High Regular 2,659 113 5

Muir Elementary School

  • Education Level: Primary
  • # of students: 598
  • # of teachers: 22
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
 

$787,050$961,950$874,500

PURCHASE PRICE

$3,069$3,751$3,410

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

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$2.5M

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,410
EXPENSES Loan Payment -$3,227
Property Tax -$851
Property Insurance -$119
Property Management Fees -$167
CASH FLOW
-$953

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.

$874,500

PROJECTED PRICE

$3,410

PROJECTED RENT

0.39%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 6.88%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$237,493

INVESTMENT

$237,493

Down Payment
$218,625
Rehab Estimate
$5,750
Closing Costs
$13,118

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$3,227

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $218,625
Loan Amount $655,875
See What Happens When You Reinvest Cash Flow

1.58

YEARS SAVED

$9,479

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
  • $3,606

    COMP ESTIMATED VALUE
  • $0.95

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,600
$3,600
RENT COMPS ANALYSIS
  • 5196 Murry Ct Antioch, 1
    • 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2000 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2000
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5235 Ramsdell Ct Antioch, 2
    • 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2001 5 beds 3 baths ∙ 3,796 Sqft ∙ Built 2001
    property image
    LEASED 10/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $0.95
    •  
PROPERTY LISTING DETAILS
Terry Jensen
Jensen Realty Group
BESbswy