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

5332 Woodside Way Antioch, CA 94531

3 Beds 3 Baths 1,525 sqft Built 1995

$495,000

List Price

$2,470

$2.2K - $2.7K

Rent Est.

PROPERTY INFO

80% chance this property will be sold within the next 20 days HOT INVESTMENT
November 18, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1995
  • Price/Sqft : $324.59
  • 5 Days on Market
  • MLS # : CC40929632
  • Updated Date : 11/19/2020 at 10:01
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,525 sqft
  • Baths : 2 full , 1 half
Listing Agent

Lebon Real Estate Inc.

Listing Agent's Description

Lovely high ceiling home comes with 3 beds and 2.5 baths featuring a master bedroom suite. Comes with loft area that can be converted into a 4th bedroom. New carpets throughout and floors in kitchen. Cozy 2 sided fireplace that is in both living room and dining room. Located literally blocks away from Carmen Elementary School in walking distance. Online Virtual Walkthrough with this link https://www.aftertecai.com/3d-model/5332-woodside-way-antioch-ca-94531/nobrand/

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94531

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $214k1015k

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

Zip Code: 94531

ZipNIR 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
Carmen Dragon Elementary School Primary Regular 481 18 3
Black Diamond Middle School Middle Regular 667 25 1
Deer Valley High School High Regular 2,659 113 5

Carmen Dragon Elementary School

  • Education Level: Primary
  • # of students: 481
  • # of teachers: 18
3
GreatSchools Rating

Black Diamond Middle School

  • Education Level: Middle
  • # of students: 667
  • # of teachers: 25
1
GreatSchools Rating

Deer Valley High School

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

$445,500$544,500$495,000

PURCHASE PRICE

$2,223$2,717$2,470

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,470
EXPENSES Loan Payment -$1,826
Property Tax -$494
Property Insurance -$64
Property Management Fees -$149
CASH FLOW
-$63

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.

$495,000

PROJECTED PRICE

$2,470

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 10.1%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
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$136,925

INVESTMENT

$136,925

Down Payment
$123,750
Rehab Estimate
$5,750
Closing Costs
$7,425

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,826

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $123,750
Loan Amount $371,250
See What Happens When You Reinvest Cash Flow

7.08

YEARS SAVED

$49,917

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
  • $2,482

    COMP ESTIMATED VALUE
  • $1.63

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,3903$2,4004$2,4805$2,575
$2,575
RENT COMPS ANALYSIS
  • 5332 Woodside Way Antioch, CA 1
    • 3 beds 3 baths ∙ 1,525 Sqft ∙ Built 1995 3 beds 3 baths ∙ 1,525 Sqft ∙ Built 1995
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4969 Ridgeview Dr Antioch, CA 2
    • 3 beds 3 baths ∙ 1,514 Sqft ∙ Built 1990 3 beds 3 baths ∙ 1,514 Sqft ∙ Built 1990
    property image
    LEASED 11/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,390
    • $1.58
    •  
  • 5333 Catanzaro Way Antioch, CA 3
    • 3 beds 3 baths ∙ 1,485 Sqft ∙ Built 1995 3 beds 3 baths ∙ 1,485 Sqft ∙ Built 1995
    property image
    LEASED 03/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $1.62
    •  
  • 5063 Rodeo Cir Antioch, CA 4
    • 3 beds 2 baths ∙ 1,414 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,414 Sqft ∙ Built 1990
    property image
    LEASED 07/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,480
    • $1.75
    •  
  • 4910 Timberbrook Way Antioch, CA 5
    • 4 beds 3 baths ∙ 1,652 Sqft ∙ Built 1994 4 beds 3 baths ∙ 1,652 Sqft ∙ Built 1994
    property image
    LEASED 09/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,575
    • $1.56
    •  
PROPERTY LISTING DETAILS
Bon Nguyen
Lebon Real Estate Inc.
BESbswy