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

7927 Highland Oaks Dr Pleasanton, CA 94588

3 Beds 2 Baths 1,355 sqft Built 1966

$1,099,888

List Price

$3,150

$2.9K - $3.4K

Rent Est.

PROPERTY INFO

November 06, 2020 RECENTLY ADDED
FACTS
  • Built In 1966
  • Price/Sqft : $811.73
  • 3 Days on Market
  • MLS # : BE40928291
  • Updated Date : 11/06/2020 at 10:36
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,355 sqft
  • Baths : 2 full
Listing Agent

Century 21 Re Alliance

Listing Agent's Description

Beautiful Fully Remodeled Pleasanton Corner Home! $100K in Upgrades! 3 Bedroom 2 Bath 1355 Sq.ft, 2 Car Garage, Light and Bright includes Recessed Lighting, LVT Laminate Flooring throughout, Granite Countertops with Full Backsplash, Stainless Steel Appliances, Kitchen/Family Room Combo, Breakfast Nook, Eat in Kitchen, Formal Living Room, Wood burning Fireplace, Newer Paint, Premium Lot, Large Master with Fully Tiled Walls in Master Bath, Upgraded Guest Bathroom with Tile floors and Subway Tile Shower, Private Lot, Views of Pleasanton Ridge, Many Fruit Trees, Large Professionally Landscaped Backyard! Great for Entertaining or build your own Pool, New A/C ducts throughout the house, Highland Oaks Clubhouse & Pool nearby Close to 580/680, Bart, Shopping, Close to Great Schools, This Home is a MUST SEE!!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 94588

ZipNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000k1100kPrice in $273k1180k

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

Zip Code: 94588

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
Lydiksen Elementary School Primary Regular 679 28 9
Thomas S. Hart Middle School Middle Regular 1,164 46 9
Foothill High School High Regular 2,127 82 9

Lydiksen Elementary School

  • Education Level: Primary
  • # of students: 679
  • # of teachers: 28
9
GreatSchools Rating

Thomas S. Hart Middle School

  • Education Level: Middle
  • # of students: 1,164
  • # of teachers: 46
9
GreatSchools Rating

Foothill High School

  • Education Level: High
  • # of students: 2,127
  • # of teachers: 82
9
GreatSchools Rating
 

$989,899$1,209,877$1,099,888

PURCHASE PRICE

$2,835$3,465$3,150

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,150
EXPENSES Loan Payment -$4,058
Property Tax -$1,068
Property Insurance -$60
HOA -$33
Property Management Fees -$154
CASH FLOW
-$2,224

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.

$1,099,888

PROJECTED PRICE

$3,150

PROJECTED RENT

0.29%

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 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

PROJECTED ANNUAL CASH FLOW

11530-$35k-$30k-$25k-$20k-$15k-$10k-$5.0k$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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$297,220

INVESTMENT

$297,220

Down Payment
$274,972
Rehab Estimate
$5,750
Closing Costs
$16,498

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$4,058

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $274,972
Loan Amount $824,916
See What Happens When You Reinvest Cash Flow

0

YEARS SAVED

$38

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
  • $3,154

    COMP ESTIMATED VALUE
  • $2.33

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,2753$3,4954$3,8955$4,500
$4,500
RENT COMPS ANALYSIS
  • 7927 Highland Oaks Dr Pleasanton, CA 1
    • 3 beds 2 baths ∙ 1,355 Sqft ∙ Built 1966 3 beds 2 baths ∙ 1,355 Sqft ∙ Built 1966
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 5416 Montalvo Ct Pleasanton, CA 2
    • 3 beds 3 baths ∙ 1,614 Sqft ∙ Built 1986 3 beds 3 baths ∙ 1,614 Sqft ∙ Built 1986
    property image
    LEASED 02/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,275
    • $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
    property image
    LEASED 07/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,495
    • $2.14
    •  
  • 7923 Hillsboro Ct Pleasanton, CA 4
    • 3 beds 2 baths ∙ 1,677 Sqft ∙ Built 1970 3 beds 2 baths ∙ 1,677 Sqft ∙ Built 1970
    property image
    LEASED 07/12/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,895
    • $2.32
    •  
  • 7717 Cottonwood Ln Pleasanton, CA 5
    • 3 beds 2 baths ∙ 1,593 Sqft ∙ Built 1966 3 beds 2 baths ∙ 1,593 Sqft ∙ Built 1966
    property image
    LEASED 05/08/19
    • Rent
    • Rent Per SQFT
    •  
    • $4,500
    • $2.82
    •  
PROPERTY LISTING DETAILS
Jameel Batshon
Century 21 Re Alliance
BESbswy