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

820 Caliente Ave Livermore, CA 94550

3 Beds 2 Baths 1,404 sqft Built 1964

$769,000

List Price

$2,970

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

December 19, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1964
  • Price/Sqft : $547.72
  • 3 Days on Market
  • MLS # : BE40932318
  • Updated Date : 12/19/2020 at 22:30
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,404 sqft
  • Baths : 2 full
Listing Agent

Keller Williams Tri-valley

Listing Agent's Description

Beautifully updated 3 bedroom 2 bathroom home in highly desirable Sunset West neighborhood. This home is a must see! Brand new roof, only weeks old with 10 year warranty, brand new garage door, luxury vinyl plank flooring in main living spaces and bathrooms and new carpets in bedrooms. Beautiful, spacious kitchen with quartz countertops, brand new stainless steel appliances and updated cabinets with under cabinet lighting. Cabinets feature soft close doors and drawers, pull outs in bottom cabinets, a Lazy Susan corner cabinet, and a floor to ceiling pantry cabinet for maximum storage space. Outdoor features include a secluded front patio and a covered back patio, perfect for entertaining. Freshly laid sod in backyard and new low maintenance landscaping in the front yard. Dual pane windows and new dual pane sliding door to backyard and copper plumbing throughout. Recessed lighting throughout the main living areas on dimmers to allow for maximum controlled lighting.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sunset West

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $252k1016k

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

Neighborhood: Sunset West

NeighborhoodNIR Market*CityMarket2010Year20012019 Q216001800200022002400260028003000Rent in $15283195

* 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
Joel Mitchell Elementary And Middle Primary Regular 581 27 6
Joel Mitchell Elementary And Middle Middle Regular 581 27 6
Granada High School High Regular 2,017 85 8

Joel Mitchell Elementary And Middle

  • Education Level: Primary
  • # of students: 581
  • # of teachers: 27
6
GreatSchools Rating

Joel Mitchell Elementary And Middle

  • Education Level: Middle
  • # of students: 581
  • # of teachers: 27
6
GreatSchools Rating

Granada High School

  • Education Level: High
  • # of students: 2,017
  • # of teachers: 85
8
GreatSchools Rating
 

$692,100$845,900$769,000

PURCHASE PRICE

$2,673$3,267$2,970

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,970
EXPENSES Loan Payment -$2,837
Property Tax -$864
Property Insurance -$61
Property Management Fees -$149
CASH FLOW
-$941

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.

$769,000

PROJECTED PRICE

$2,970

PROJECTED RENT

0.39%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 9.6%
Maintenance Year (1-5) 8.00%
Vacancy 4.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

PROJECTED ANNUAL CASH FLOW

11530-$15k-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$209,535

INVESTMENT

$209,535

Down Payment
$192,250
Rehab Estimate
$5,750
Closing Costs
$11,535

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,837

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $192,250
Loan Amount $576,750
See What Happens When You Reinvest Cash Flow

1.17

YEARS SAVED

$4,679

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
  • $3,229

    COMP ESTIMATED VALUE
  • $2.3

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,8003$3,2004$3,3505$3,495
$3,495
RENT COMPS ANALYSIS
  • 820 Caliente Ave Livermore, CA 1
    • 3 beds 2 baths ∙ 1,404 Sqft ∙ Built 1964 3 beds 2 baths ∙ 1,404 Sqft ∙ Built 1964
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 1442 El Dorado Dr Livermore, CA 2
    • 3 beds 2 baths ∙ 1,200 Sqft ∙ Built 1960 3 beds 2 baths ∙ 1,200 Sqft ∙ Built 1960
    property image
    LEASED 10/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,800
    • $2.33
    •  
  • 1146 Aberdeen Ave Livermore, CA 3
    • 4 beds 2 baths ∙ 1,512 Sqft ∙ Built 1957 4 beds 2 baths ∙ 1,512 Sqft ∙ Built 1957
    property image
    LEASED 12/19/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $2.12
    •  
  • 1045 Via Madrid Livermore, CA 4
    • 3 beds 2 baths ∙ 1,416 Sqft ∙ Built 1959 3 beds 2 baths ∙ 1,416 Sqft ∙ Built 1959
    property image
    LEASED 12/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,350
    • $2.37
    •  
  • 1956 Heidelberg Dr Livermore, CA 5
    • 3 beds 2 baths ∙ 1,466 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,466 Sqft ∙ Built 1972
    property image
    LEASED 12/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,495
    • $2.38
    •  
PROPERTY LISTING DETAILS
Bethany Montoya
Keller Williams Tri-valley
BESbswy