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

57 Sunnyview Ct Oakley, CA 94561

4 Beds 3 Baths 2,750 sqft Built 2008

$795,000

List Price

$3,070

$2.8K - $3.3K

Rent Est.

PROPERTY INFO

January 08, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2008
  • Price/Sqft : $289.09
  • 4 Days on Market
  • MLS # : BE40933489
  • Updated Date : 01/07/2021 at 15:34
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,750 sqft
  • Baths : 3 full
Listing Agent

North State Financial

Listing Agent's Description

Welcome to this recently updated Single Story on a private corner lot with a swimming pool. This home is located across the street from Riata Park and is walking distance to Freedom High School. Close to shopping, Hwy 4, BART, and much more. This very special home offers 4 full bedrooms and 3 full bathrooms, with a den. Don't sacrifice a living room and dining room, this home has it all! In 2019 the home received new interior/exterior paint, custom built in's, new wall to wall luxury vinyl flooring w/baseboards, new quartz countertops in the kitchen w/custom tile backsplash, single basin sink, upgraded faucet, pendent lights, wine fridge, new SS range hood, Hunter Douglas shutters w/split lures, LED lighting, ceiling fans w/remotes, new hot water heater, Nest thermostat. The side yard has a storage shed. Private backyard with swimming pool w/waterfall feature, covered cabana patio. You don't want to miss this one of a kind beauty!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: South Oakley

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $206k1015k

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

Neighborhood: South Oakley

NeighborhoodNIR Market*CityMarket2010Year20012019 Q2140016001800200022002400260028003000Rent in $12893193

* 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
Almond Grove Elementary School Primary Regular NA
O'hara Park Middle School Middle Regular 868 36 3
Freedom High School High Regular 2,550 106 5

Almond Grove Elementary School

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

O'hara Park Middle School

  • Education Level: Middle
  • # of students: 868
  • # of teachers: 36
3
GreatSchools Rating

Freedom High School

  • Education Level: High
  • # of students: 2,550
  • # of teachers: 106
5
GreatSchools Rating
 

$715,500$874,500$795,000

PURCHASE PRICE

$2,763$3,377$3,070

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,070
EXPENSES Loan Payment -$2,761
Property Tax -$845
Property Insurance -$93
Property Management Fees -$150
CASH FLOW
-$780

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.

$795,000

PROJECTED PRICE

$3,070

PROJECTED RENT

0.39%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.7%
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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$216,425

INVESTMENT

$216,425

Down Payment
$198,750
Rehab Estimate
$5,750
Closing Costs
$11,925

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,761

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $198,750
Loan Amount $596,250
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$8,274

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $3,070

    LIST RENT
  • $1.12

    LIST RENT PER SQFT
  • $3,282

    COMP ESTIMATED VALUE
  • $1.19

    COMP AVG. RENT PER SQFT
Comps Range
$2,895
1$2,8952$2,9003$3,0704$3,300
$3,300
RENT COMPS ANALYSIS
  • 57 Sunnyview Ct Oakley, CA 3
    • 4 beds 3 baths ∙ 2,750 Sqft ∙ Built 2008 4 beds 3 baths ∙ 2,750 Sqft ∙ Built 2008
    • Rent
    • Rent Per SQFT
    •  
    • $3,070
    • $1.12
    •  
  • 1339 Yosemite Cir Oakley, CA 1
    • 5 beds 4 baths ∙ 2,492 Sqft ∙ Built 2004 5 beds 4 baths ∙ 2,492 Sqft ∙ Built 2004
    LEASED 07/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,895
    • $1.16
    •  
  • 220 Yellow Rose Oakley, CA 2
    • 5 beds 3 baths ∙ 2,414 Sqft ∙ Built 2006 5 beds 3 baths ∙ 2,414 Sqft ∙ Built 2006
    LEASED 07/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $1.20
    •  
  • 1130 Jordan Ct Brentwood, CA 4
    • 4 beds 3 baths ∙ 2,700 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,700 Sqft ∙ Built 2000
    LEASED 12/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $1.22
    •  
PROPERTY LISTING DETAILS
Marianne Allison
North State Financial
BESbswy