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

5573 Asterwood Dr Dublin, CA 94568

4 Beds 3 Baths 2,353 sqft Built 2000

$1,150,000

List Price

$3,790

$3.5K - $4K

Rent Est.

PROPERTY INFO

November 06, 2020 RECENTLY ADDED
FACTS
  • Built In 2000
  • Price/Sqft : $488.74
  • 3 Days on Market
  • MLS # : BE40927828
  • Updated Date : 11/07/2020 at 10:48
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,353 sqft
  • Baths : 2 full , 1 half
Listing Agent

Keller Williams Realty

Listing Agent's Description

Conveniently nestled in the Summerglen neighborhood, this updated home is sunny and bright with a grand entry and an open floor plan. The first floor bedroom and bath are convenient for guests. Enjoy entertaining in the kitchen that opens to the family room and rear patio. The master suite is spacious with a separate sitting area that can be used as an office or divided to add an additional bedroom. The home is freshly painted throughout with new flooring in the living room/dining room/family room. The large rear and side yards have new irrigation and sod. This home is conveniently located close to the community pool, schools, shopping, BART, and 580.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

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

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* 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
Dougherty Elementary School Primary Regular 938 37 9
Fallon Middle School Middle Regular NA
Dublin High School High Regular 2,062 87 10

Dougherty Elementary School

  • Education Level: Primary
  • # of students: 938
  • # of teachers: 37
9
GreatSchools Rating

Fallon Middle School

  • Education Level: Middle
  • # of students:
  • # of teachers:
NA
GreatSchools Rating

Dublin High School

  • Education Level: High
  • # of students: 2,062
  • # of teachers: 87
10
GreatSchools Rating
 

$1,035,000$1,265,000$1,150,000

PURCHASE PRICE

$3,411$4,169$3,790

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,790
EXPENSES Loan Payment -$4,243
Property Tax -$1,317
Property Insurance -$84
HOA -$160
Property Management Fees -$186
CASH FLOW
-$2,199

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.

$1,150,000

PROJECTED PRICE

$3,790

PROJECTED RENT

0.33%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.2%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
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$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$35k-$30k-$25k-$20k-$15k-$10k-$5.0k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$310,500

INVESTMENT

$310,500

Down Payment
$287,500
Rehab Estimate
$5,750
Closing Costs
$17,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$4,243

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $287,500
Loan Amount $862,500
See What Happens When You Reinvest Cash Flow

0.08

YEARS SAVED

$68

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
  • $3,765

    COMP ESTIMATED VALUE
  • $1.6

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,6003$3,6504$3,8505$4,050
$4,050
RENT COMPS ANALYSIS
  • 5573 Asterwood Dr Dublin, CA 1
    • 4 beds 3 baths ∙ 2,353 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,353 Sqft ∙ Built 2000
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4934 Sequoia Ave Dublin, CA 2
    • 3 beds 3 baths ∙ 2,202 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,202 Sqft ∙ Built 2000
    property image
    LEASED 10/04/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $1.63
    •  
  • 4689 Rimini Court Dublin, CA 3
    • 3 beds 4 baths ∙ 2,383 Sqft ∙ Built 2013 3 beds 4 baths ∙ 2,383 Sqft ∙ Built 2013
    property image
    LEASED 07/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,650
    • $1.53
    •  
  • 4026 Cragford Pl Dublin, CA 4
    • 4 beds 3 baths ∙ 2,334 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,334 Sqft ∙ Built 2002
    property image
    LEASED 06/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,850
    • $1.65
    •  
  • 4350 Creekview Dr Dublin, CA 5
    • 4 beds 3 baths ∙ 2,545 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,545 Sqft ∙ Built 2002
    property image
    LEASED 02/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,050
    • $1.59
    •  
PROPERTY LISTING DETAILS
Christina Rice
Keller Williams Realty
BESbswy