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 2008
- Price/Sqft : $392.80
- 8 Days on Market
- MLS # : BE40928694
- Updated Date : 11/21/2020 at 07:00
CONSTRUCTION
- Beds : 5
- Floor Size : 3,307 sqft
- Baths : 4 full
Listing Agent
Compass
Listing Agent's Description
Located in the gated community of Stonebrae Country Club. The home offers formal living and dining areas, spacious gourmet kitchen with stainless steel appliances, granite counter tops and views of the backyard. Closely connect is the large family room with a handsome gas burning fireplace. The main level also has a bedroom with walk in closet full bathroom and a half bathroom for other guests as well. Upstairs you have a very open large bonus room which could be converted to a 6th bedroom. The other features include home office work station, primary private bedroom, spa like bathroom and large walk-in closet. The 3 spare bedrooms feature high ceilings, spacious closets. One of the spare bedrooms has its own private bathroom. The laundry is conveniently located upstairs as well with cabinets for storage and sink. The landscaping is low maintenance and detailed with beauty. You will enjoy the privacy to entertain guests in your backyard and enjoy the memories created.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Stonebrea
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Stonebrea
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $4,170 |
| EXPENSES | Loan Payment | -$4,793 |
| Property Tax | -$1,377 | |
| Property Insurance | -$107 | |
| HOA | -$190 | |
| Property Management Fees | -$204 | |
|
CASH FLOW
-$2,501
|
||
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.
$1,299,000
PROJECTED PRICE
$4,170
PROJECTED RENT
0.32%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.0% |
| 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
$349,985
LOAN DETAILS
$4,793
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $324,750 |
| Loan Amount | $974,250 |
0.08
YEARS SAVED
$73
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
-
$4,630
COMP ESTIMATED VALUE -
$1.4
COMP AVG. RENT PER SQFT
Comps Range
-
52 Carrick Dr Hayward, CA 1
- 5 beds 4 baths ∙ 3,307 Sqft ∙ Built 2008 5 beds 4 baths ∙ 3,307 Sqft ∙ Built 2008
- Rent
- Rent Per SQFT
- $0
- $0.00
-
130 Sonas Dr Hayward, CA 2
- 4 beds 4 baths ∙ 3,220 Sqft ∙ Built 2014 4 beds 4 baths ∙ 3,220 Sqft ∙ Built 2014
LEASED 07/03/19- Rent
- Rent Per SQFT
- $4,500
- $1.40
PROPERTY LISTING DETAILS
Compass
