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

7825 Kelly Canyon Pl Dublin, CA 94568

4 Beds 4 Baths 2,963 sqft Built 2013

$1,375,800

List Price

$4,080

$3.8K - $4.3K

Rent Est.

PROPERTY INFO

November 05, 2020 RECENTLY ADDED
FACTS
  • Built In 2013
  • Price/Sqft : $464.33
  • 4 Days on Market
  • MLS # : BE40927376
  • Updated Date : 11/07/2020 at 08:29
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,963 sqft
  • Baths : 3 full , 1 half
Listing Agent

Coldwell Banker Realty

Listing Agent's Description

Gorgeous open floorplan in Schaefer Ranch on Dublin's desirable west side. Enter into high ceilings, engineered hardwood floors, with a very roomy kitchen/family room combo. The upgraded kitchen features granite slab counters with designer tile backsplash, upgraded & extra cabinetry, butler pantry, large island and breakfast nook, and opens to the family room with lots of windows for more light. Downstairs is a smaller master bedroom suite AND a half bath. Upstairs offers a loft area, laundry room, spacious bedrooms, views of the rolling hills, and large master bedroom & bathroom with Corian counters and walk-in closet. Step outside to your expansive backyard with an outdoor kitchen on your patio space for entertaining, large lawn area, plenty of garden space, and your relaxing hot tub! OWNED SOLAR for energy savings! Short walk to Schaefer Ranch sports park and staging area for the hiking trails! Close to freeways and BART while feeling like you're in a nice, secluded community.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $273k1078k

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

Zip Code: 94568

ZipNIR Market*CityMarket2010Year20012019 Q218002000220024002600280030003200340036003800Rent in $16713863

* 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
Palomares Elementary School Primary Regular 142 6 7
Canyon Middle School Middle Regular 1,400 59 7
Castro Valley High School High Regular 2,977 119 9

Palomares Elementary School

  • Education Level: Primary
  • # of students: 142
  • # of teachers: 6
7
GreatSchools Rating

Canyon Middle School

  • Education Level: Middle
  • # of students: 1,400
  • # of teachers: 59
7
GreatSchools Rating

Castro Valley High School

  • Education Level: High
  • # of students: 2,977
  • # of teachers: 119
9
GreatSchools Rating
 

$1,238,220$1,513,380$1,375,800

PURCHASE PRICE

$3,672$4,488$4,080

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $4,080
EXPENSES Loan Payment -$5,076
Property Tax -$1,602
Property Insurance -$99
HOA -$104
Property Management Fees -$200
CASH FLOW
-$3,001

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.

$1,375,800

PROJECTED PRICE

$4,080

PROJECTED RENT

0.30%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 8.2%
Maintenance Year (1-5) 8.00%
Vacancy 5.09%
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$2.5M$3.0M$3.5M$4.0M$4.5M

PROJECTED ANNUAL CASH FLOW

11530-$50k-$40k-$30k-$20k-$10k$0.0

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M$4.0M$4.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$370,337

INVESTMENT

$370,337

Down Payment
$343,950
Rehab Estimate
$5,750
Closing Costs
$20,637

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 80% down payment or higher enables the proceeds from the asset to cover all costs.

$5,076

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $343,950
Loan Amount $1,031,850
See What Happens When You Reinvest Cash Flow

-0.08

YEARS SAVED

-$35

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $4,080

    LIST RENT
  • $1.38

    LIST RENT PER SQFT
  • $3,882

    COMP ESTIMATED VALUE
  • $1.31

    COMP AVG. RENT PER SQFT
Comps Range
$4,080
1$4,0802$4,100
$4,100
RENT COMPS ANALYSIS
  • 7825 Kelly Canyon Pl Dublin, CA 1
    • 4 beds 4 baths ∙ 2,963 Sqft ∙ Built 2013 4 beds 4 baths ∙ 2,963 Sqft ∙ Built 2013
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $4,080
    • $1.38
    •  
  • 7757 Ridgeline Dr Dublin, CA 2
    • 4 beds 4 baths ∙ 3,141 Sqft ∙ Built 2010 4 beds 4 baths ∙ 3,141 Sqft ∙ Built 2010
    property image
    LEASED 02/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,100
    • $1.31
    •  
PROPERTY LISTING DETAILS
Suzanne Bieser
Coldwell Banker Realty
BESbswy