NOT LISTED FOR SALE

Estimated Value: $983,000 - $1,436,000

5 Beds
4 Baths
3,365 Sq Ft
$367/Sq Ft Est. Value

Last Sold October 25, 2017

Last sale price $840,000 $250 Per Sq Ft

Est. 47% increase in value since last sale

Current estimated payment $7,350/month

53 Days on Market

Highlights

  • Lawn
  • Built-In Features
  • Laundry Room
  • No HOA
  • Living Room
  • Landscaped

About This Home

As of October 2017

Part of a 10 Unit, 4 property portfolio. Available individually or in combination. The other properties in the portfolio are located at 808 Petit Ave (triplex), 9413 Petit Circle (duplex), and 9422 Petit circle (duplex). Seller to carry first loan at 4.0%, interest only, for 5 years with a 28% down payment. The properties are fully occupied with long term residents at rents substantially below market. There is approximately 49.4% upside in the rents. The two bedroom, two bath units (approximately 1,000-1,050 sq.ft) rent from $1,000 ($1,950 conservative market rent). The three bedroom, two bath units (approximately 1,200 sq.ft.) rent from $1,450, ($2,250 conservative market rent). The portfolio shows and estimated POSITIVE CASH FLOW of $63,840 at market rents – 7.1% CASH ON CASH RETURN AT MARKET. All units have a two car garage plus additional parking, pitched roofs and concrete drives. The duplexes each have a private, enclosed yard and are located on a cul-de-sac. Individually metered for gas and electric. Master metered water. Units have washer & dryer hook ups. Please do not disturb the residents. Interior preview upon accepted offer. THIS IS A PERFECT OPPORTUNITY FOR AN INVESTOR OR OWNER OCCUPIED. Please refer to the attached executive summaries for additional financial details, property information and photographs.

Last Agent to Sell the Property

Braemon Hanes

Hanes Investment Rlty License #01230427 Listed on: 08/07/2017

Last Buyer's Agent

Braemon Hanes

Hanes Investment Rlty License #01230427 Listed on: 08/07/2017

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1970

Lot Details

  • 0.27 Acre Lot
  • Two or More Common Walls
  • Block Wall Fence
  • Landscaped
  • Rectangular Lot
  • Paved or Partially Paved Lot
  • Lawn
  • Back and Front Yard
  • Density is 11-15 Units/Acre

Parking

  • 6 Car Garage
  • Parking Available
  • Assigned Parking

Home Design

  • Triplex
  • Entry on the 1st floor
  • Slab Foundation
  • Composition Roof

Interior Spaces

  • 3,365 Sq Ft Home
  • 1-Story Property
  • Built-In Features
  • Living Room

Kitchen

  • Gas Oven
  • Built-In Range
  • Dishwasher
  • Disposal

Flooring

  • Carpet
  • Laminate

Bedrooms and Bathrooms

  • 5 Bedrooms
  • 4 Bathrooms

Laundry

  • Laundry Room
  • Washer and Gas Dryer Hookup

Utilities

  • Forced Air Heating System
  • Natural Gas Connected
  • Cable TV Available

Additional Features

  • Exterior Lighting
  • Suburban Location

Listing and Financial Details

  • Tenant pays for cable TV, electricity
  • Tax Lot 13
  • Tax Tract Number 203100
  • Assessor Parcel Number 0870151270

Community Details

Overview

  • No Home Owners Association
  • 3 Units

Building Details

  • 3 Separate Electric Meters
  • 3 Separate Gas Meters
  • 1 Separate Water Meter
  • Gardener Expense $393
  • Insurance Expense $1,271
  • Maintenance Expense $3,179
  • Water Sewer Expense $3,030
  • New Taxes Expense $9,524
  • Operating Expense $17,397
  • Gross Income $42,600
  • Net Operating Income $24,990

Property Details

Home Type

Multi-Family

Year Built

Built in 1970

Lot Details

0.27 Acres

Parking

6

Listing Details

  • CapRate: 2.78
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Road Surface Type: Maintained
  • Water Sewer Expenses: 3030.00
  • Zoning: R3-5D
  • Architectural Style: Ranch
  • Property Sub Type: Triplex
  • Property Type: Residential Income
  • Gardener Expense: 393.00
  • Parcel Number: 0870151270
  • Year Built: 1970
  • Special Features: None

Interior Features

  • Interior Amenities: Built-in Features
  • Stories: 1
  • Common Walls: 2+ Common Walls
  • Flooring: Carpet, Laminate
  • Appliances: Yes
  • Entry Level: 1
  • Levels: One
  • Price Per Square Foot: 249.63
  • Room Type: All Bedrooms Down, Living Room, Master Bedroom

Exterior Features

  • Foundation: Slab
  • Fence: Yes
  • Fencing: Block
  • Pool Private: No
  • Roof: Composition

Garage/Parking

  • Garage Spaces: 6.00
  • Parking: Yes
  • Parking Features: Assigned, Garage
  • Total Parking Spaces: 6.00

Utilities

  • Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Built-In Range, Dishwasher, Disposal, Gas Oven, Gas Range
  • Heating Type: Forced Air
  • Laundry Features: Gas Dryer Hookup, Washer Hookup
  • Sewer: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Curbs, Sidewalks, Street Lights, Suburban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 11-15 Units/Acre, Back Yard, Front Yard, Landscaped, Lawn, Rectangular Lot, Paved
  • Lot Size Sq Ft: 11586.00

Rental Info

  • Tenant Pays: Cable TV, Electricity

Multi Family

  • Average2 Bed Area: 1000 Square Feet
  • Average3 Bed Area: 1200 Square Feet
  • Gross Income: 42600.00
  • Gross Multiplier: 21.09
  • Gross Operating Income: 42387.00
  • Gross Scheduled Income: 42600.00
  • Insurance Expense: 1271.00
  • Maintenance Expense: 3179.00
  • Maintenance Percent: 7.50
  • Net Operating Income: 24990.00
  • Number Of Separate Electric Meters: 3
  • Number Of Separate Gas Meters: 3
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 3
  • Number With Carpet: 3
  • Number With Dishwasher: 3
  • Number With Disposal: 3
  • Number With Range: 3
  • Operating Expense: 17397.00
  • Operating Expense Percent: 40.80
  • Rent Control: No
  • Total Actual Rent: 42600.00
  • Total Expenses: 17397.00
  • Vacancy Allowance Rate: 0.50

Tax Info

  • New Taxes Expense: 9524.00
  • Tax Census Tract: 14.01
  • Tax Lot: 13
  • Tax Tract Number: 203100

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Aug 7, 2017
Closed on
Oct 16, 2017
Sold by
Titus Lois E and Titus James B
Bought by
Sauer Paul and Sauer Sarah
Seller's Agent
Braemon Hanes
Hanes Investment Rlty
Buyer's Agent
Braemon Hanes
Hanes Investment Rlty
List Price
$898,500
Sold Price
$840,000
Premium/Discount to List
-$58,500
-6.51%
Current Estimated Value
$1,234,667

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$394,667
Avg. Annual Appreciation
4.69%
Original Mortgage
$2,400,000
Outstanding Balance
$2,002,522
Interest Rate
3.78%
Mortgage Type
Seller Take Back
Estimated Equity
-$767,855
Source: Public Records

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Purchase History

Date Buyer Sale Price Title Company
Sauer Paul $3,000,000 Lawyers Title Company
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Open Sauer Paul $2,400,000
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
10/25/2017 10/25/17 Sold $840,000 -6.5% $250 / Sq Ft
09/29/2017 09/29/17 Pending -- -- --
08/07/2017 08/07/17 For Sale $898,500 -- $267 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $10,276 $956,172 $659,939 $296,233
2024 $10,276 $937,432 $646,999 $290,433
2023 $10,161 $919,059 $634,312 $284,747
2022 $9,441 $901,047 $621,875 $279,172
2021 $9,279 $883,388 $609,682 $273,706
2020 $9,194 $874,336 $603,432 $270,904
2019 $9,027 $857,200 $591,600 $265,600
2018 $8,875 $840,400 $580,000 $260,400
2017 $1,377 $118,366 $34,132 $84,234
2016 $1,355 $116,054 $33,463 $82,591
2015 $1,335 $114,318 $32,961 $81,357
2014 $1,318 $112,088 $32,316 $79,772
Source: Public Records

Agents Affiliated with this Home

  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SR17182525

California Regional Multiple Listing Service (CRMLS)

APN: 087-0-151-270

Your Personal Tour Guide

Ask me questions while you tour the home.