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 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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Longwood-Winton Grove
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
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
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$203,970
LOAN DETAILS
$2,598
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $187,000 |
| Loan Amount | $561,000 |
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
-
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
Village Properties & Assoc.
