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 1976
- Price/Sqft : $377.71
- 2 Days on Market
- MLS # : CC40933090
- Updated Date : 01/02/2021 at 21:07
CONSTRUCTION
- Beds : 3
- Floor Size : 1,456 sqft
- Baths : 2 full
Listing Agent
Re/max Accord
Listing Agent's Description
Spectacular Single Story Home on Flat Lot in Highly Desirable Brentwood. Impeccably Designed Throughout w/Classic Architectural Features,Vaulted Ceilings in the Living Room w/Wood Beams,Fireplace,Open&Functional Floor Plan&Abundance of Natural Light.Updated Throughout w/Wood Look Tile Plank Flooring,Carpeting,Fresh Paint,Some Plantation Shutters,&Overhead Lighting.Kitchen is Light&Bright w/White Cabinetry,Island Seating,Open to Dining Room.Primary Suite is a True Retreat w/Dual Closets and EnSuite.Park Like Backyard is a True Oasis w/Mature Rose Trees,Sprawling Lawn Area,Space for RV or Boat Parking,Garden Area,Patio Perfect for Relaxing or Entertaining.Close to Great Schools,Community Parks,Playgrounds, Convenient to Downtown!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Valci
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Valci
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,290 |
| EXPENSES | Loan Payment | -$2,029 |
| Property Tax | -$547 | |
| Property Insurance | -$62 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$497
|
||
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.
$549,950
PROJECTED PRICE
$2,290
PROJECTED RENT
0.42%
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 | 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
$151,487
LOAN DETAILS
$2,029
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $137,488 |
| Loan Amount | $412,463 |
2.58
YEARS SAVED
$13,523
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
-
$2,320
COMP ESTIMATED VALUE -
$1.59
COMP AVG. RENT PER SQFT
Comps Range
-
851 Oak St Brentwood, CA 1
- 3 beds 2 baths ∙ 1,456 Sqft ∙ Built 1976 3 beds 2 baths ∙ 1,456 Sqft ∙ Built 1976
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
713 Crossridge Ct Brentwood, CA 2
- 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994
![property image]()
LEASED 01/20/20- Rent
- Rent Per SQFT
- $2,350
- $1.62
-
925 Elk Run Terrace Brentwood, CA 3
- 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1989 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1989
![property image]()
LEASED 07/14/20- Rent
- Rent Per SQFT
- $2,389
- $1.56
-
747 Allbrook Ct Brentwood, CA 4
- 4 beds 3 baths ∙ 1,723 Sqft ∙ Built 1994 4 beds 3 baths ∙ 1,723 Sqft ∙ Built 1994
![property image]()
LEASED 08/29/20- Rent
- Rent Per SQFT
- $2,750
- $1.60
PROPERTY LISTING DETAILS
Re/max Accord
