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 1962
- Price/Sqft : $649.58
- 4 Days on Market
- MLS # : BE40931667
- Updated Date : 12/12/2020 at 18:20
CONSTRUCTION
- Beds : 3
- Floor Size : 1,424 sqft
- Baths : 2 full
Listing Agent
Venture Sotheby's Intl Rlty
Listing Agent's Description
Fabulous open floor plan, hardwood floors, great backyard with pebble-tech pool, gas firepit, pergola, shed. Gas hookup for a grill. Lemon tree that produces tons of lemons. Walk to 3 schools. Kolb park is 1 block away. Walk to Iron Horse Trail. Close to BART. Kitchen and FR Great Room Concept. Updated pool equipment and pool solar in past 3 years. Child proof pool cover.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: San Ramon Village
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: San Ramon Village
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,400 |
| EXPENSES | Loan Payment | -$3,413 |
| Property Tax | -$1,068 | |
| Property Insurance | -$62 | |
| Property Management Fees | -$167 | |
|
CASH FLOW
-$1,309
|
||
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.
$925,000
PROJECTED PRICE
$3,400
PROJECTED RENT
0.37%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 10.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.60% |
| 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
$250,875
LOAN DETAILS
$3,413
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $231,250 |
| Loan Amount | $693,750 |
0.42
YEARS SAVED
$1,371
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
-
$3,421
COMP ESTIMATED VALUE -
$2.4
COMP AVG. RENT PER SQFT
Comps Range
-
7275 Brighton Dr Dublin, CA 1
- 3 beds 2 baths ∙ 1,424 Sqft ∙ Built 1962 3 beds 2 baths ∙ 1,424 Sqft ∙ Built 1962
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
Bristol Dublin, CA 2
- 3 beds 2 baths ∙ 1,350 Sqft ∙ Built 1962 3 beds 2 baths ∙ 1,350 Sqft ∙ Built 1962
![property image]()
LEASED 11/11/20- Rent
- Rent Per SQFT
- $2,975
- $2.20
-
8449 Longford Way Dublin, CA 3
- 4 beds 2 baths ∙ 1,338 Sqft ∙ Built 1963 4 beds 2 baths ∙ 1,338 Sqft ∙ Built 1963
![property image]()
LEASED 03/03/20- Rent
- Rent Per SQFT
- $3,300
- $2.47
-
8326 Davona Dublin, CA 4
- 3 beds 2 baths ∙ 1,424 Sqft ∙ Built 1963 3 beds 2 baths ∙ 1,424 Sqft ∙ Built 1963
![property image]()
LEASED 03/14/20- Rent
- Rent Per SQFT
- $3,300
- $2.32
-
7446 Larkdale Ave Dublin, CA 5
- 4 beds 2 baths ∙ 1,338 Sqft ∙ Built 1962 4 beds 2 baths ∙ 1,338 Sqft ∙ Built 1962
![property image]()
LEASED 09/10/20- Rent
- Rent Per SQFT
- $3,500
- $2.62
PROPERTY LISTING DETAILS
Venture Sotheby's Intl Rlty
