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 2000
- Price/Sqft : $547.44
- 3 Days on Market
- MLS # : BE40931065
- Updated Date : 12/04/2020 at 15:30
CONSTRUCTION
- Beds : 4
- Floor Size : 2,192 sqft
- Baths : 2 full , 1 half
Listing Agent
Prince Realty & Fin.
Listing Agent's Description
A stunning east facing, very well maintained and spectacularly clean home in the Dublin Ranch community that faces green hills with verdant views that greet you every day. 2192 sq ft of living space in a 4156 sq ft lot with attached 2 car garage. 4 spacious bedrooms with a big master suite, 2.5 baths and an additional den at the street level. Large, bright living room with an additional cozy family room with a large built in wood paneled showcase and a fireplace. A gourmet kitchen that boasts the latest stainless steel refrigerator, dishwasher, over the counter microwave, a 5 burner gas cooking range with dual ovens and a stainless steel over the counter hood, granite countertop, full granite backsplash and a spacious island with breakfast bar and storage shelves, upgraded cabinetry and pantry.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Dublin Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Dublin Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,700 |
| EXPENSES | Loan Payment | -$4,427 |
| Property Tax | -$1,343 | |
| Property Insurance | -$80 | |
| HOA | -$136 | |
| Property Management Fees | -$181 | |
|
CASH FLOW
-$2,468
|
||
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.
$1,199,999
PROJECTED PRICE
$3,700
PROJECTED RENT
0.31%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.4% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.09% |
| 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
$323,750
LOAN DETAILS
$4,427
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $300,000 |
| Loan Amount | $899,999 |
-0.08
YEARS SAVED
$3
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,700
LIST RENT -
$1.69
LIST RENT PER SQFT
-
$3,688
COMP ESTIMATED VALUE -
$1.68
COMP AVG. RENT PER SQFT
Comps Range
-
5958 Shadow Hill Dr Dublin, CA 3
- 4 beds 3 baths ∙ 2,192 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,192 Sqft ∙ Built 2000
- Rent
- Rent Per SQFT
- $3,700
- $1.69
-
3323 Vittoria Loop Dublin, CA 1
- 4 beds 3 baths ∙ 2,070 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,070 Sqft ∙ Built 2013
LEASED 08/29/20- Rent
- Rent Per SQFT
- $3,500
- $1.69
-
4934 Sequoia Ave Dublin, CA 2
- 3 beds 3 baths ∙ 2,202 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,202 Sqft ∙ Built 2000
LEASED 10/04/19- Rent
- Rent Per SQFT
- $3,600
- $1.63
-
4026 Cragford Pl Dublin, CA 4
- 4 beds 3 baths ∙ 2,334 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,334 Sqft ∙ Built 2002
LEASED 06/12/20- Rent
- Rent Per SQFT
- $3,850
- $1.65
-
3551 Pinot Noir Ct Dublin, CA 5
- 4 beds 3 baths ∙ 2,501 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,501 Sqft ∙ Built 2013
LEASED 04/30/20- Rent
- Rent Per SQFT
- $4,400
- $1.76
PROPERTY LISTING DETAILS
Prince Realty & Fin.
