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 1960
- Price/Sqft : $495.28
- 5 Days on Market
- MLS # : BE40929755
- Updated Date : 11/18/2020 at 19:46
CONSTRUCTION
- Beds : 4
- Floor Size : 2,118 sqft
- Baths : 2 full
Listing Agent
Golden Hills Brkrs/pb
Listing Agent's Description
With COVID forcing families back into their homes for school and work, this home offers both private and open areas for everyone. This wonderful property features 4 bedrooms, 2 bathrooms, 400 sq. ft. family room, plus utility/storage room. This 2,118 sq.ft. home on an oversized 11,828 sq.ft. lot features dual paned windows, new insulation, remodeled kitchen, remodeled bathrooms, newer flooring, new high efficiency central heat/AC, and 24/7 surveillance system. Bedrooms and family room hardwired for internet/phone/cable. This property has new stucco, newer roof, new gutters, new backyard pavers, new drainage, new lawn and irrigation, new driveway/walkway/porch and new garage doors. All appliances convey with the property. Pest report to clear by close of escrow. The lot size is large enough to complete your urban oasis! Walk to BART, shopping, restaurants, and more. Easy 580/680 access.
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 | $3,530 |
| EXPENSES | Loan Payment | -$3,870 |
| Property Tax | -$1,211 | |
| Property Insurance | -$78 | |
| Property Management Fees | -$173 | |
|
CASH FLOW
-$1,803
|
||
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.
$1,049,000
PROJECTED PRICE
$3,530
PROJECTED RENT
0.34%
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
$283,735
LOAN DETAILS
$3,870
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $262,250 |
| Loan Amount | $786,750 |
0.17
YEARS SAVED
$112
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
-
$3,791
COMP ESTIMATED VALUE -
$1.79
COMP AVG. RENT PER SQFT
Comps Range
-
7818 Oxbow Ln Dublin, CA 1
- 4 beds 2 baths ∙ 2,118 Sqft ∙ Built 1960 4 beds 2 baths ∙ 2,118 Sqft ∙ Built 1960
- Rent
- Rent Per SQFT
- $0
- $0.00
-
7354 Stagecoach Rd Dublin, CA 2
- 4 beds 3 baths ∙ 2,080 Sqft ∙ Built 1980 4 beds 3 baths ∙ 2,080 Sqft ∙ Built 1980
LEASED 11/14/19- Rent
- Rent Per SQFT
- $3,200
- $1.54
-
9462 Thunderbird Pl San Ramon, CA 3
- 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1977
LEASED 02/28/20- Rent
- Rent Per SQFT
- $3,700
- $1.75
-
4789 Herrin Way Pleasanton, CA 4
- 4 beds 2 baths ∙ 1,831 Sqft ∙ Built 1968 4 beds 2 baths ∙ 1,831 Sqft ∙ Built 1968
LEASED 06/18/20- Rent
- Rent Per SQFT
- $3,800
- $2.08
PROPERTY LISTING DETAILS
Golden Hills Brkrs/pb
