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 1978
- Price/Sqft : $520.42
- 4 Days on Market
- MLS # : CC40934312
- Updated Date : 01/15/2021 at 19:50
CONSTRUCTION
- Beds : 4
- Floor Size : 2,880 sqft
- Baths : 3 full
Listing Agent
Coldwell Banker
Listing Agent's Description
Ready to enjoy executive Danville living on a quiet cul-de-sac with picturesque hill views? From the curb appeal of this EAST facing home, to the sought-after floor plan, to the amazing deck & back yard, this home delivers! Soaring ceilings, rich flooring & an abundance of light greet you as you enter. With 4 bedrooms (1bd/1ba on 1st floor) & 3 full baths, there is room for everyone. There is even a bonus room at top of stairs (not included in the sq ft) & makes a great ZOOM Room! The sparkling eat-in kitchen has been remodeled to perfection with white cabinetry, quartz countertops, gas cooktop, center island, S/S appliances & opens to the large family room, with generous bar & cozy fireplace. With multiple seating areas, relaxing hot tub & lawn, the yard is ideal for entertaining! All bedrooms have recently installed carpeting. New Roof in 2020. Award winning schools, close-proximity to shopping, security & amenities of Crow Canyon Country Club make this a very special place to live!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Crow Canyon Country Club Estates
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Crow Canyon Country Club Estates
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $4,550 |
| EXPENSES | Loan Payment | -$5,206 |
| Property Tax | -$1,571 | |
| Property Insurance | -$97 | |
| HOA | -$225 | |
| Property Management Fees | -$223 | |
|
CASH FLOW
-$2,771
|
||
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.
$1,498,800
PROJECTED PRICE
$4,550
PROJECTED RENT
0.30%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 7.6% |
| 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
$402,932
LOAN DETAILS
$5,206
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $374,700 |
| Loan Amount | $1,124,100 |
0
YEARS SAVED
$56
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
-
$4,558
COMP ESTIMATED VALUE -
$1.58
COMP AVG. RENT PER SQFT
Comps Range
-
608 Serramonte Ct Danville, CA 1
- 4 beds 3 baths ∙ 2,880 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,880 Sqft ∙ Built 1978
- Rent
- Rent Per SQFT
- $0
- $0.00
-
307 Pearlgrass Ln San Ramon, CA 2
- 5 beds 3 baths ∙ 2,633 Sqft ∙ Built 1997 5 beds 3 baths ∙ 2,633 Sqft ∙ Built 1997
LEASED 11/01/19- Rent
- Rent Per SQFT
- $4,150
- $1.58
-
45 Chadbourne Dr Danville, CA 3
- 4 beds 3 baths ∙ 2,670 Sqft ∙ Built 1987 4 beds 3 baths ∙ 2,670 Sqft ∙ Built 1987
LEASED 05/04/20- Rent
- Rent Per SQFT
- $4,200
- $1.57
-
5285 Canyon Crest Drive San Ramon, CA 4
- 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989 4 beds 3 baths ∙ 2,758 Sqft ∙ Built 1989
LEASED 08/13/19- Rent
- Rent Per SQFT
- $4,350
- $1.58
-
695 Glasgow Circle Danville, CA 5
- 4 beds 3 baths ∙ 2,813 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,813 Sqft ∙ Built 1995
LEASED 10/17/19- Rent
- Rent Per SQFT
- $4,500
- $1.60
PROPERTY LISTING DETAILS
Coldwell Banker
