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 1990
- Price/Sqft : $534.78
- 2 Days on Market
- MLS # : BE40931846
- Updated Date : 12/12/2020 at 11:29
CONSTRUCTION
- Beds : 3
- Floor Size : 1,567 sqft
- Baths : 2 full , 1 half
Listing Agent
Silver Creek Realty Group
Listing Agent's Description
SOUGHT AFTER PARKSIDE SETTING...Be the First to Enjoy the Custom Detailing to this Desirable Plan w/Abundant Natural Light, Elegant Mohawk Laminate Flooring, Timeless Calacatta Quartz Counters, Decorator-Inspired Two-Tone Paint & Wood-burning Fireplace. Experience Mealtimes in the Renovated Kitchen...Clean and Bright with New Cabinetry, Custom Fabricated Counters and Coordinated Stainless Appliance Package.Highlighted w/Sophisticated Herringbone Tile Back Splash. Tastefully Remodeled Baths w/Porcelain Tile Flooring and Kohler Accents. Enjoy your time in the Low Maintenance Yards amid the Manicured Landscaping, Mature Trees and New Fencing. Many Valuable Details Throughout including LED Recessed Lighting, Custom Plantation Shutters, Expertly Coordinated Light Fixtures & More! Centrally Located near Schools, Shopping and Recreation including Downtown Livermore. Provides Convenient Access to Highways 580, 84 and other Commuting Options such as ACE...a Great Opportunity!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Villa Chardonnay
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Villa Chardonnay
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,130 |
| EXPENSES | Loan Payment | -$3,092 |
| Property Tax | -$941 | |
| Property Insurance | -$65 | |
| Property Management Fees | -$153 | |
|
CASH FLOW
-$1,121
|
||
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.
$838,000
PROJECTED PRICE
$3,130
PROJECTED RENT
0.37%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 11.4% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$227,820
LOAN DETAILS
$3,092
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $209,500 |
| Loan Amount | $628,500 |
0.67
YEARS SAVED
$2,281
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
-
$3,314
COMP ESTIMATED VALUE -
$2.11
COMP AVG. RENT PER SQFT
Comps Range
-
5399 Hillflower Dr Livermore, CA 1
- 3 beds 3 baths ∙ 1,567 Sqft ∙ Built 1990 3 beds 3 baths ∙ 1,567 Sqft ∙ Built 1990
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1237 Ridgestone Rd Livermore, CA 2
- 3 beds 3 baths ∙ 1,466 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,466 Sqft ∙ Built 1997
LEASED 07/10/19- Rent
- Rent Per SQFT
- $3,095
- $2.11
-
6473 Aspenwood Way Livermore, CA 3
- 3 beds 2 baths ∙ 1,486 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,486 Sqft ∙ Built 1998
LEASED 06/17/20- Rent
- Rent Per SQFT
- $3,100
- $2.09
-
1256 Hyacinth Ct Livermore, CA 4
- 3 beds 2 baths ∙ 1,671 Sqft ∙ Built 2000 3 beds 2 baths ∙ 1,671 Sqft ∙ Built 2000
LEASED 07/07/20- Rent
- Rent Per SQFT
- $3,150
- $1.89
-
1708 Broadmoor St Livermore, CA 5
- 3 beds 2 baths ∙ 1,517 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,517 Sqft ∙ Built 1979
LEASED 09/01/20- Rent
- Rent Per SQFT
- $3,600
- $2.37
PROPERTY LISTING DETAILS
Silver Creek Realty Group
