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 1980
- Price/Sqft : $283.12
- 7 Days on Market
- MLS # : EB40933837
- Updated Date : 01/15/2021 at 03:12
CONSTRUCTION
- Beds : 4
- Floor Size : 1,872 sqft
- Baths : 2 full , 1 half
Listing Agent
Marples & Associates
Listing Agent's Description
WONDERFUL FAMILY OPPORTUNITY1 CENTRAL OAKLEY LOCATION WITH 4 BEDS AND 2.5 BATHS! POOL WITH FENCED YARD! LOW MAINTENANCE YARD WITH CONCRETE AND SIDEYARDS! FAMILY ROOM WITH FIREPLACE ADJOINS UPDATED KITCHEN. SHARP UPDATED BATHSIN, DOOR LAUNDRY ROOM. SECURITY SYSTEM. MAKE THIS YOUR FAMILY DREAM HOME! OFFERS REVIEWED MONDAY JANUARY 18TH AT 10 AM.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 94561
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 94561
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,500 |
| EXPENSES | Loan Payment | -$1,841 |
| Property Tax | -$608 | |
| Property Insurance | -$72 | |
| Property Management Fees | -$149 | |
|
CASH FLOW
-$170
|
||
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.
$530,000
PROJECTED PRICE
$2,500
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 5.00% |
| Appreciation Year (1-5) | 9.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.63% |
| 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
$146,200
LOAN DETAILS
$1,841
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $132,500 |
| Loan Amount | $397,500 |
5.5
YEARS SAVED
$31,850
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
-
$2,691
COMP ESTIMATED VALUE -
$1.44
COMP AVG. RENT PER SQFT
Comps Range
-
913 Chianti Way Oakley, CA 1
- 4 beds 3 baths ∙ 1,872 Sqft ∙ Built 1980 4 beds 3 baths ∙ 1,872 Sqft ∙ Built 1980
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4581 El Monte Ct Oakley, CA 2
- 3 beds 2 baths ∙ 1,705 Sqft ∙ Built 1992 3 beds 2 baths ∙ 1,705 Sqft ∙ Built 1992
![property image]()
LEASED 08/30/19- Rent
- Rent Per SQFT
- $2,400
- $1.41
-
2209 Ventnor Ln Oakley, CA 3
- 3 beds 3 baths ∙ 1,764 Sqft ∙ Built 1992 3 beds 3 baths ∙ 1,764 Sqft ∙ Built 1992
![property image]()
LEASED 10/10/20- Rent
- Rent Per SQFT
- $2,500
- $1.42
-
4109 Richard Way Oakley, CA 4
- 3 beds 3 baths ∙ 1,792 Sqft ∙ Built 1992 3 beds 3 baths ∙ 1,792 Sqft ∙ Built 1992
![property image]()
LEASED 12/02/19- Rent
- Rent Per SQFT
- $2,600
- $1.45
-
1495 Quail Valley Run Oakley, CA 5
- 4 beds 3 baths ∙ 1,763 Sqft ∙ Built 1990 4 beds 3 baths ∙ 1,763 Sqft ∙ Built 1990
![property image]()
LEASED 09/01/20- Rent
- Rent Per SQFT
- $2,600
- $1.47
PROPERTY LISTING DETAILS
Marples & Associates
