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 1970
- Price/Sqft : $595.84
- 4 Days on Market
- MLS # : BE40932856
- Updated Date : 01/02/2021 at 16:39
CONSTRUCTION
- Beds : 3
- Floor Size : 1,972 sqft
- Baths : 2 full
Listing Agent
Compass
Listing Agent's Description
THIS IS IT! Beautiful updated West Pleasanton home with excellent commute access. This home features a modern floor plan with formal living & dining rooms (currently office), an updated granite & stainless kitchen with nook, expanded family room with custom cabinetry, & more. The private master suite features an updated bathroom and two large closets. There are 2 secondary bedrooms plus an updated hall bath. The inviting rear yard features a patio for entertaining, lawn area, extensive garden beds, and storage. There is an indoor laundry room and attached 2 car garage with extensive storage and attic access. The fabulous location is close to award winning Lydiksen Elementary School and Muirwood Park. Walk to shopping, parks, and offers excellent commute access to I-680, I-580, & BART. Welcome Home!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94588
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94588
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,690 |
| EXPENSES | Loan Payment | -$4,335 |
| Property Tax | -$1,141 | |
| Property Insurance | -$75 | |
| Property Management Fees | -$181 | |
|
CASH FLOW
-$2,042
|
||
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.
$1,175,000
PROJECTED PRICE
$3,690
PROJECTED RENT
0.31%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 8.4% |
| 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
$317,125
LOAN DETAILS
$4,335
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $293,750 |
| Loan Amount | $881,250 |
0.17
YEARS SAVED
$129
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
-
$3,949
COMP ESTIMATED VALUE -
$2
COMP AVG. RENT PER SQFT
Comps Range
-
7839 Fairoaks Dr Pleasanton, CA 1
- 3 beds 2 baths ∙ 1,972 Sqft ∙ Built 1970 3 beds 2 baths ∙ 1,972 Sqft ∙ Built 1970
- Rent
- Rent Per SQFT
- $0
- $0.00
-
3294 Curtis Cir Pleasanton, CA 2
- 3 beds 2 baths ∙ 1,673 Sqft ∙ Built 1985 3 beds 2 baths ∙ 1,673 Sqft ∙ Built 1985
LEASED 08/15/19- Rent
- Rent Per SQFT
- $3,400
- $2.03
-
3422 Isle Royal Ct Pleasanton, CA 3
- 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 1971 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 1971
LEASED 07/13/20- Rent
- Rent Per SQFT
- $3,495
- $2.14
-
5239 Riverdale Ct. Pleasanton, CA 4
- 3 beds 3 baths ∙ 1,988 Sqft ∙ Built 1988 3 beds 3 baths ∙ 1,988 Sqft ∙ Built 1988
LEASED 04/26/20- Rent
- Rent Per SQFT
- $3,500
- $1.76
-
4789 Herrin Way Pleasanton, CA 5
- 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
Compass
