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 1994
- Price/Sqft : $360.42
- 5 Days on Market
- MLS # : EB40930356
- Updated Date : 12/04/2020 at 09:41
CONSTRUCTION
- Beds : 3
- Floor Size : 1,387 sqft
- Baths : 2 full
Listing Agent
Realty One Group Elite
Listing Agent's Description
Highly sought after single story located in central Brentwood close to everything.New HVAC and water heater and new laminate flooring in master bedroom. Hurry, this one won't last long.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Town and Country
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Town and Country
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,190 |
| EXPENSES | Loan Payment | -$1,844 |
| Property Tax | -$497 | |
| Property Insurance | -$61 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$361
|
||
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.
$499,900
PROJECTED PRICE
$2,190
PROJECTED RENT
0.44%
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
$138,224
LOAN DETAILS
$1,844
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $124,975 |
| Loan Amount | $374,925 |
3.67
YEARS SAVED
$19,964
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
-
$2,198
COMP ESTIMATED VALUE -
$1.59
COMP AVG. RENT PER SQFT
Comps Range
-
905 Coventry Cir Brentwood, CA 1
- 3 beds 2 baths ∙ 1,387 Sqft ∙ Built 1994 3 beds 2 baths ∙ 1,387 Sqft ∙ Built 1994
- Rent
- Rent Per SQFT
- $0
- $0.00
-
955 Sw Bighorn Ter Brentwood, CA 2
- 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1988 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1988
LEASED 06/30/19- Rent
- Rent Per SQFT
- $2,350
- $1.53
-
713 Crossridge Ct Brentwood, CA 3
- 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994
LEASED 01/20/20- Rent
- Rent Per SQFT
- $2,350
- $1.62
-
712 Allbrook Ct Brentwood, CA 4
- 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994 3 beds 3 baths ∙ 1,455 Sqft ∙ Built 1994
LEASED 03/11/20- Rent
- Rent Per SQFT
- $2,375
- $1.63
-
925 Elk Run Terrace Brentwood, CA 5
- 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1989 3 beds 3 baths ∙ 1,531 Sqft ∙ Built 1989
LEASED 07/14/20- Rent
- Rent Per SQFT
- $2,389
- $1.56
PROPERTY LISTING DETAILS
Realty One Group Elite
