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

545 Sequoia Rd Hayward, CA 94541

4 Beds 2 Baths 1,539 sqft Built 1951

$748,000

List Price

$3,090

$2.8K - $3.3K

Rent Est.

PROPERTY INFO

January 09, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1951
  • Price/Sqft : $486.03
  • 3 Days on Market
  • MLS # : BE40933702
  • Updated Date : 01/09/2021 at 12:16
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,539 sqft
  • Baths : 2 full
Listing Agent

Village Properties & Assoc.

Listing Agent's Description

Located in the HEART of the BAY this Hayward Charmer is Ready for you to Call it Home. Features of this Manicured Corner Lot Home Include Four Bedrooms, Two Full Baths, Two Car Garage, 1539 Square Feet of Living Space Situated on a 6750 Square Foot Lot, Fresh Earth Tone Color Palette Paint Throughout Interior, New Carpet, Unique Brick Wood Burning Fireplace in Living Room & Dark Stained Beams Add to the Character, The Updated Kitchen with Breakfast Bar and Corian Counters Over Look the Light and Airy Window Filled Family Room, Jack and Jill Bath is Perfect for the Growing Family, Multiple Views to the In Ground Swimming Pool Call You Out to the Gorgeous Private Backyard, Perfect for BBQing, Entertaining and of Course Relaxing in the Pool. Located Near Shopping, Transportation, 880/92 Freeways and Chabot College this Home is Not to Be Missed.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Longwood-Winton Grove

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: Longwood-Winton Grove

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $14543193

* 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
Longwood Elementary School Primary Regular 692 25 2
Anthony Ochoa Middle School Middle Regular 596 25 5
Mt. Eden High School High Regular 1,935 85 6

Longwood Elementary School

  • Education Level: Primary
  • # of students: 692
  • # of teachers: 25
2
GreatSchools Rating

Anthony Ochoa Middle School

  • Education Level: Middle
  • # of students: 596
  • # of teachers: 25
5
GreatSchools Rating

Mt. Eden High School

  • Education Level: High
  • # of students: 1,935
  • # of teachers: 85
6
GreatSchools Rating
 

$673,200$822,800$748,000

PURCHASE PRICE

$2,781$3,399$3,090

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,090
EXPENSES Loan Payment -$2,598
Property Tax -$800
Property Insurance -$64
Property Management Fees -$151
CASH FLOW
-$524

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.

$748,000

PROJECTED PRICE

$3,090

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 14.4%
Maintenance Year (1-5) 8.00%
Vacancy 4.63%
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$2.5M$3.0M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$203,970

INVESTMENT

$203,970

Down Payment
$187,000
Rehab Estimate
$5,750
Closing Costs
$11,220

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$2,598

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $187,000
Loan Amount $561,000
See What Happens When You Reinvest Cash Flow

3.17

YEARS SAVED

$19,136

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
  • $3,132

    COMP ESTIMATED VALUE
  • $2.04

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,0003$3,500
$3,500
RENT COMPS ANALYSIS
  • 545 Sequoia Rd Hayward, CA 1
    • 4 beds 2 baths ∙ 1,539 Sqft ∙ Built 1951 4 beds 2 baths ∙ 1,539 Sqft ∙ Built 1951
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 17127 Via Flores San Lorenzo, CA 2
    • 3 beds 2 baths ∙ 1,494 Sqft ∙ Built 1947 3 beds 2 baths ∙ 1,494 Sqft ∙ Built 1947
    LEASED 12/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $2.01
    •  
  • 666 Bluefield Hayward, CA 3
    • 3 beds 2 baths ∙ 1,695 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,695 Sqft ∙ Built 1957
    LEASED 09/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $2.06
    •  
PROPERTY LISTING DETAILS
Jessica Medina
Village Properties & Assoc.
BESbswy