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

988 Loyola Way Livermore, CA 94550

4 Beds 3 Baths 2,098 sqft Built 1993

$989,999

List Price

$3,630

$3.4K - $3.9K

Rent Est.

PROPERTY INFO

November 23, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1993
  • Price/Sqft : $471.88
  • 7 Days on Market
  • MLS # : MR40930135
  • Updated Date : 11/27/2020 at 11:09
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,098 sqft
  • Baths : 2 full , 1 half
Listing Agent

Alliance Bay Realty

Listing Agent's Description

Welcome to this well maintained 4 bed, 2.5 bath home w 2098sf living space situated on a 5,882 sf lot directly across from the community ctr w a 45,000 sf aquatic center, tennis court, baseball fields, community garden, etc. Schools within walking distance. Minutes to downtown Livermore and local wineries. This home features a bright/spacious floor plan w/vaulted ceiling, separate living room & family room, perfect to entertain guests. Master bedroom suite w a walk-in closet. New stairway carpeting. New backyard pavestone & landscaping w new irrigation sys in front & back yard. Professionally installed Gambrel shed converted into loft/office/mancave. For the outdoor enthusiast, this home is equipped w double swing gate to store your boat/RV. 360 Tour https://mls.ricohtours.com/08886a7a-1883-457a-afa5-5cc7f9672b5d.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Windmill Springs

NeighborhoodNIR Market*CityMarket2010Year20002019300k400k500k600k700k800k900k1000kPrice in $252k1052k

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

Neighborhood: Windmill Springs

NeighborhoodNIR Market*CityMarket2010Year20012019 Q21600180020002200240026002800300032003400Rent in $15763496

* 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
Jackson Avenue Elementary School Primary Regular 532 22 6
East Avenue Middle School Middle Regular 624 25 6
Livermore High School High Regular 1,771 82 8

Jackson Avenue Elementary School

  • Education Level: Primary
  • # of students: 532
  • # of teachers: 22
6
GreatSchools Rating

East Avenue Middle School

  • Education Level: Middle
  • # of students: 624
  • # of teachers: 25
6
GreatSchools Rating

Livermore High School

  • Education Level: High
  • # of students: 1,771
  • # of teachers: 82
8
GreatSchools Rating
 

$890,999$1,088,999$989,999

PURCHASE PRICE

$3,267$3,993$3,630

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,630
EXPENSES Loan Payment -$3,653
Property Tax -$1,135
Property Insurance -$78
Property Management Fees -$178
CASH FLOW
-$1,413

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.

$989,999

PROJECTED PRICE

$3,630

PROJECTED RENT

0.37%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 5.00%
Appreciation Year (1-5) 10.7%
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$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$25k-$20k-$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$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$268,100

INVESTMENT

$268,100

Down Payment
$247,500
Rehab Estimate
$5,750
Closing Costs
$14,850

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$3,653

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $247,500
Loan Amount $742,499
See What Happens When You Reinvest Cash Flow

0.42

YEARS SAVED

$1,345

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
  • $3,672

    COMP ESTIMATED VALUE
  • $1.75

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,2003$3,250
$3,250
RENT COMPS ANALYSIS
  • 988 Loyola Way Livermore, CA 1
    • 4 beds 3 baths ∙ 2,098 Sqft ∙ Built 1993 4 beds 3 baths ∙ 2,098 Sqft ∙ Built 1993
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 1833 Baywood Cmn Livermore, CA 2
    • 3 beds 3 baths ∙ 1,925 Sqft ∙ Built 2002 3 beds 3 baths ∙ 1,925 Sqft ∙ Built 2002
    LEASED 01/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.66
    •  
  • 4664 Pamela Cmn Livermore, CA 3
    • 3 beds 3 baths ∙ 1,769 Sqft ∙ Built 1992 3 beds 3 baths ∙ 1,769 Sqft ∙ Built 1992
    LEASED 09/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,250
    • $1.84
    •  
PROPERTY LISTING DETAILS
Tam Luu
Alliance Bay Realty
BESbswy