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

764 Jensen St Livermore, CA 94550

3 Beds 1 Baths 1,216 sqft Built 1952

$699,978

List Price

$2,470

$2.2K - $2.7K

Rent Est.

PROPERTY INFO

October 30, 2020 RECENTLY ADDED
FACTS
  • Built In 1952
  • Price/Sqft : $575.64
  • 5 Days on Market
  • MLS # : BE40927464
  • Updated Date : 10/30/2020 at 18:24
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,216 sqft
  • Baths : 1 full
Listing Agent

Intero Real Estate Services

Listing Agent's Description

Good Golly, Miss Molly is moving. Look at this spectacular Mid-Century Jensen home. This is an absolute entertainers dream. The property features an open floor plan with 3 bedrooms and a bathroom. The family room has a cozy fireplace and designer colors and high end fixtures. All flooring is covered with Luxury Vinyl. The large eat-in kitchen has GE appliances and trash compactor. The separate laundry room is large enough to double function as a Mud room. A private covered patio leads you into the Pool area where you will find a free flowing Tahoe Blue Pebble-Tec pool with water features. All of this set within a mature landscape with tropical plants and trees. This yard sits on a large corner lot and you will feel like you are in a resort. The property is powered by an electrical Solar system (owned) and a Pool heating Solar system (owned). An A/C and brand new Furnace are ensuring your comfort. Walking distance to East ave Middle school and Livermore high and close vicinity to LLNL

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Jensen

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $247k1016k

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

Neighborhood: Jensen

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $14783195

* 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
Jackson Avenue Elementary School Primary Regular 532 22 6
East Avenue Middle School Middle Regular 624 25 6
Livermore High School High Regular 1,771 82 8

Jackson Avenue Elementary School

  • Education Level: Primary
  • # of students: 532
  • # of teachers: 22
6
GreatSchools Rating

East Avenue Middle School

  • Education Level: Middle
  • # of students: 624
  • # of teachers: 25
6
GreatSchools Rating

Livermore High School

  • Education Level: High
  • # of students: 1,771
  • # of teachers: 82
8
GreatSchools Rating
 

$629,980$769,976$699,978

PURCHASE PRICE

$2,223$2,717$2,470

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,470
EXPENSES Loan Payment -$2,583
Property Tax -$786
Property Insurance -$57
Property Management Fees -$149
CASH FLOW
-$1,104

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.

$699,978

PROJECTED PRICE

$2,470

PROJECTED RENT

0.35%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.4%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$191,244

INVESTMENT

$191,244

Down Payment
$174,995
Rehab Estimate
$5,750
Closing Costs
$10,500

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$2,583

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $174,995
Loan Amount $524,984
See What Happens When You Reinvest Cash Flow

0.25

YEARS SAVED

$345

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,470

    LIST RENT
  • $2.03

    LIST RENT PER SQFT
  • $2,511

    COMP ESTIMATED VALUE
  • $2.07

    COMP AVG. RENT PER SQFT
Comps Range
$2,470
1$2,4702$3,0003$3,0004$3,2005$3,300
$3,300
RENT COMPS ANALYSIS
  • 764 Jensen St Livermore, CA 1
    • 3 beds 1 baths ∙ 1,216 Sqft ∙ Built 1952 3 beds 1 baths ∙ 1,216 Sqft ∙ Built 1952
    • Rent
    • Rent Per SQFT
    •  
    • $2,470
    • $2.03
    •  
  • 222 Hillcrest Ave Livermore, CA 2
    • 3 beds 2 baths ∙ 1,562 Sqft ∙ Built 1960 3 beds 2 baths ∙ 1,562 Sqft ∙ Built 1960
    LEASED 07/24/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $1.92
    •  
  • 807 Crane Livermore, CA 3
    • 4 beds 2 baths ∙ 1,525 Sqft ∙ Built 1960 4 beds 2 baths ∙ 1,525 Sqft ∙ Built 1960
    LEASED 05/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $1.97
    •  
  • 1146 Aberdeen Ave Livermore, CA 4
    • 4 beds 2 baths ∙ 1,512 Sqft ∙ Built 1957 4 beds 2 baths ∙ 1,512 Sqft ∙ Built 1957
    LEASED 12/19/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $2.12
    •  
  • 1853 De Leon Livermore, CA 5
    • 3 beds 2 baths ∙ 1,466 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,466 Sqft ∙ Built 1972
    LEASED 10/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $2.25
    •  
PROPERTY LISTING DETAILS
Max Devries
Intero Real Estate Services
BESbswy