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 1994
- Price/Sqft : $627.10
- 4 Days on Market
- MLS # : CC40930913
- Updated Date : 12/05/2020 at 15:23
CONSTRUCTION
- Beds : 4
- Floor Size : 2,325 sqft
- Baths : 2 full , 1 half
Listing Agent
J. Rockcliff Realtors Inc
Listing Agent's Description
Pride of ownership is immediately apparent in this stylish home, in Tassajara Creek. High efficiency energy features include: Ceiling fans, low flow water fixtures, modern-design light fixtures, custom built�French doors and new dual pane Andersen Casement Architectural Series windows. Smart home system, with wi-fi enabled garage door opener and built-in Google Nest whole house remote/mobile app; incl: Lights, video doorbell, thermostat, smoke & carbon monoxide detection. Other fashionable features & upgrades incl: Many outlets with USB ports for easy portable electronics charging, built-in microwave drawer, new gas range hood, filtered water dispenser, custom pull-out drawers (in kitchen and bathrooms), penny round honed Carrara marble mosaic tile surrounding a wood burning fireplace, white gloss wall storage laundry room cabinetry, stainless steel - single basin laundry sink with quartz countertop, hardwood, spacious master suite with walk-in closet and more.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Tassajara
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Tassajara
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $4,110 |
| EXPENSES | Loan Payment | -$5,379 |
| Property Tax | -$1,499 | |
| Property Insurance | -$83 | |
| HOA | -$92 | |
| Property Management Fees | -$201 | |
|
CASH FLOW
-$3,145
|
||
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.
$1,458,000
PROJECTED PRICE
$4,110
PROJECTED RENT
0.28%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 6.7% |
| 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
$392,120
LOAN DETAILS
$5,379
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $364,500 |
| Loan Amount | $1,093,500 |
-0.08
YEARS SAVED
-$24
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
-
$4,104
COMP ESTIMATED VALUE -
$1.77
COMP AVG. RENT PER SQFT
Comps Range
-
75 Haskins Ranch Cir Danville, CA 1
- 4 beds 3 baths ∙ 2,325 Sqft ∙ Built 1994 4 beds 3 baths ∙ 2,325 Sqft ∙ Built 1994
- Rent
- Rent Per SQFT
- $0
- $0.00
-
103 Woodvalley Danville, CA 2
- 3 beds 3 baths ∙ 2,313 Sqft ∙ Built 1993 3 beds 3 baths ∙ 2,313 Sqft ∙ Built 1993
LEASED 07/12/20- Rent
- Rent Per SQFT
- $3,800
- $1.64
-
2111 Goldenrod Ln San Ramon, CA 3
- 4 beds 3 baths ∙ 2,201 Sqft ∙ Built 1991 4 beds 3 baths ∙ 2,201 Sqft ∙ Built 1991
LEASED 12/16/19- Rent
- Rent Per SQFT
- $3,900
- $1.77
-
204 Abigail Cir Danville, CA 4
- 4 beds 3 baths ∙ 2,396 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,396 Sqft ∙ Built 2000
LEASED 07/30/20- Rent
- Rent Per SQFT
- $4,200
- $1.75
-
704 Mistral Court Danville, CA 5
- 3 beds 3 baths ∙ 2,292 Sqft ∙ Built 1993 3 beds 3 baths ∙ 2,292 Sqft ∙ Built 1993
LEASED 07/21/20- Rent
- Rent Per SQFT
- $4,350
- $1.90
PROPERTY LISTING DETAILS
J. Rockcliff Realtors Inc
