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 1957
- Price/Sqft : $709.95
- 31 Days on Market
- MLS # : P1-2604
- Updated Date : 01/07/2021 at 21:35
CONSTRUCTION
- Beds : 3
- Floor Size : 1,548 sqft
- Baths : 1 full
Listing Agent
Dilbeck Real Estate
Listing Agent's Description
Welcome to Upper Figueroa St. in Eagle Rock - a hidden enclave consisting solely of single family residential homes and bordered to the West by a gentle hillside known as Allatorre Eagle Rock Park. This meticulously maintained home boasts privacy and curb appeal located at the end of this quiet street, bordered by only one neighbor. A spacious living/dining great room greet you upon entry with gleaming refinished wood floors, decorative fireplace, and views of the private backyard. An updated kitchen offers plenty of functionality with ample natural light, newer quartz countertops, and loads of counter space. A versatile space adjacent to the kitchen could be used as a home work station or breakfast nook. Three Bedrooms are ideally located off the main hallway, including a master with its own private updated bath. A second updated bathroom with dual sinks featuring a Tub/shower Combo is situated at the hall entry. It doesn't end there - the rear yard includes a generous grassy area, child's play set, newer planter boxes, and a tree shaded patio area with tasteful reclaimed concrete. To top it off, the garage is a versatile space that could be used for storage, parking, or an entertainment room as the current owners have creatively adapted it to. The systems include updated electrical, copper plumbing, central heat/air, newer water heater, and much more. This one is truly move-in ready!
SEE MORE
MARKET HIGHLIGHTS
- Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
- Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
- The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
- As part of Southern California area, Los Angeles market inherits all the benefits from the area.
- Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
- Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
- Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
- Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Eagle Rock
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Eagle Rock
* 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 | -$3,817 |
| Property Tax | -$1,142 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$181 | |
|
CASH FLOW
-$1,505
|
||
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.
$1,099,000
PROJECTED PRICE
$3,700
PROJECTED RENT
0.34%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.56% |
| Appreciation Year (1-5) | 10.1% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.05% |
| 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
$296,985
LOAN DETAILS
$3,817
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $274,750 |
| Loan Amount | $824,250 |
0.25
YEARS SAVED
$477
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 -
$2.39
LIST RENT PER SQFT
-
$3,723
COMP ESTIMATED VALUE -
$2.41
COMP AVG. RENT PER SQFT
Comps Range
-
7676 N Figueroa Street Los Angeles, CA 4
- 3 beds 1 baths ∙ 1,548 Sqft ∙ Built 1957 3 beds 1 baths ∙ 1,548 Sqft ∙ Built 1957
![property image]()
- Rent
- Rent Per SQFT
- $3,700
- $2.39
-
246 N Orange Grove Boulevard Pasadena, CA 1
- 3 beds 3 baths ∙ 1,518 Sqft ∙ Built 1975 3 beds 3 baths ∙ 1,518 Sqft ∙ Built 1975
![property image]()
LEASED 10/21/20- Rent
- Rent Per SQFT
- $3,500
- $2.31
-
431 Cherry Drive Pasadena, CA 2
- 3 beds 2 baths ∙ 1,518 Sqft ∙ Built 1958 3 beds 2 baths ∙ 1,518 Sqft ∙ Built 1958
![property image]()
LEASED 05/30/20- Rent
- Rent Per SQFT
- $3,700
- $2.44
-
1340 Doremus Road Pasadena, CA 3
- 3 beds 2 baths ∙ 1,636 Sqft ∙ Built 1958 3 beds 2 baths ∙ 1,636 Sqft ∙ Built 1958
![property image]()
LEASED 04/18/20- Rent
- Rent Per SQFT
- $3,700
- $2.26
-
5010 Eaton Street Los Angeles, CA 5
- 3 beds 2 baths ∙ 1,648 Sqft ∙ Built 1956 3 beds 2 baths ∙ 1,648 Sqft ∙ Built 1956
![property image]()
LEASED 07/15/20- Rent
- Rent Per SQFT
- $4,300
- $2.61
PROPERTY LISTING DETAILS
Dilbeck Real Estate
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: P1-2604
Last Updated: 01/07/2021
