06/17/2026
π¨ CALLING INVESTORS π¨
3.25% FIXED INTEREST RATE CASH-FLOW RENTAL
π HIGH-DEMAND FAMILY RENTAL LOCATION
Across from Elementary School β’ Corner Lot β’ Gated Property β’ RV Access β’ ADU Potential
π‘ Purchase Price: $425,000
π Market Value: $450,000
π° Built-In Equity: $25,000
FINANCING SNAPSHOT
π΅ 30% Down Payment: $127,500
(Includes broker fees)
π¦ Loan Balance: $287,000
π Interest Rate: 3.25% Fixed
π 30-Year Term
π³ Monthly Payment: $1,982
π΅ RENTAL INCOME
π Estimated Rent: $2,850/month
MONTHLY CASH FLOW
Income Amount
Rental Income $2,850
Mortgage Payment ($1,982)
Estimated Gross Cash Flow +$868/mo
π° Annual Gross Cash Flow: $10,416
WHY TENANTS LOVE THIS LOCATION
π¨βπ©βπ§βπ¦ Directly across from Elementary School
πΈ Easy walk to school
π‘ Family-friendly neighborhood
π Gated Corner Lot
π RV & Boat Access
ποΈ Potential ADU Opportunity (Buyer to Verify)
ποΈ Convenient access to shopping, parks & transportation
π Vacant and ready for immediate occupancy
INVESTOR ADVANTAGES
β
Below Market Purchase
β
Immediate Equity Position
β
Positive Monthly Cash Flow
β
Strong Rental Demand
β
Family-Oriented Neighborhood
β
Future ADU Potential
β
RV Storage Opportunity
β° TIME IS OF THE ESSENCE
This property is vacant and ready to produce income immediately.
π CALL AGENT ALEENA TODAY
(916) 886-7889
π§ [email protected]
$2,850 Rent
$1,982 Payment
$868 Monthly Positive Cash Flow
eXp Realty of California, Inc.
DRE #01845847