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

5345 Woodside Way Antioch, CA 94531

3 Beds 3 Baths 1,150 sqft Built 1994

$479,950

List Price

$2,160

$1.9K - $2.4K

Rent Est.

PROPERTY INFO

80% chance this property will be sold within the next 20 days HOT INVESTMENT
January 15, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1994
  • Price/Sqft : $417.35
  • 3 Days on Market
  • MLS # : EB40934382
  • Updated Date : 01/15/2021 at 11:31
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,150 sqft
  • Baths : 2 full , 1 half
Listing Agent

Corcoran Global Living

Listing Agent's Description

Charming 3 bedroom/ 2.5 bath home recently update for sale! All new luxury vinyl plank floors and new carpet throughout! New interior paint throughout! New stainless steel appliances! Living area with fireplace, Vaulted ceilings and a lot of natural light. Open staircase, slider access to rear yard. Master suite with its own bath, and seperate jack and jill bath for two secondary bedrooms. Two car garage. Located walking distance to elementary school and near shopping and freeway access.

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
 

$431,955$527,945$479,950

PURCHASE PRICE

$1,944$2,376$2,160

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,160
EXPENSES Loan Payment -$1,667
Property Tax -$479
Property Insurance -$55
Property Management Fees -$149
CASH FLOW
-$190

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.

$479,950

PROJECTED PRICE

$2,160

PROJECTED RENT

0.45%

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$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$132,937

INVESTMENT

$132,937

Down Payment
$119,988
Rehab Estimate
$5,750
Closing Costs
$7,199

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$1,667

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $119,988
Loan Amount $359,963
See What Happens When You Reinvest Cash Flow

5.33

YEARS SAVED

$27,439

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
  • $2,010

    COMP ESTIMATED VALUE
  • $1.75

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,3003$2,3004$2,4505$2,480
$2,480
RENT COMPS ANALYSIS
  • 5345 Woodside Way Antioch, CA 1
    • 3 beds 3 baths ∙ 1,150 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,150 Sqft ∙ Built 1994
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5238 Prewett Ranch Dr Antioch, CA 2
    • 3 beds 2 baths ∙ 1,321 Sqft ∙ Built 1994 3 beds 2 baths ∙ 1,321 Sqft ∙ Built 1994
    LEASED 03/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $1.74
    •  
  • 5141 Twincreek Ct Antioch, CA 3
    • 3 beds 2 baths ∙ 1,317 Sqft ∙ Built 1992 3 beds 2 baths ∙ 1,317 Sqft ∙ Built 1992
    LEASED 12/29/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $1.75
    •  
  • 5205 Turf Ct Antioch, CA 4
    • 3 beds 2 baths ∙ 1,403 Sqft ∙ Built 1993 3 beds 2 baths ∙ 1,403 Sqft ∙ Built 1993
    LEASED 11/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,450
    • $1.75
    •  
  • 5063 Rodeo Cir Antioch, CA 5
    • 3 beds 2 baths ∙ 1,414 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,414 Sqft ∙ Built 1990
    LEASED 07/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,480
    • $1.75
    •  
PROPERTY LISTING DETAILS
Linda Haycox
Corcoran Global Living
BESbswy