SUBTO | 4.25% | Vallejo Heights | 195K Down + 400K Loan | 2,650 PITI | CALL to LOCK IT UP NOW
Down Payment: 195K + Closing Costs
Loan Balance: 400K (Approx)
Total Purchase Price: 595K + Closing Costs
Fixed Rate: 4.25% | 24 Years Remaining | Monthly PITI: 2,650
Property Details
• 4 Bed / 2 Bath | 2,162 SqFt Living Space
• Lot Size: 4,643 SqFt | Year Built: 1938
Property Highlights
• Located in Vallejo Heights – Premier Cash Flow Pocket • Locked-in 4.25% Interest Rate • Refinished Hardwood Floors + Modernized Kitchen • Downstairs Multi-Unit Conversion Oppurtunity + Attic Space Potential Value-Add • Perfect for: HUD Rental • Co-Living • Transitional Housing • Long-Term Rental • House Hack
Repairs Needed
• Light Cosmetic + Conversion Opportunity
• Estimated Reno: 60K–80K+
• ARV: 715K–755K+
SOLD COMPS
• 14 Buenavista Ave – 755K – 2,162 SqFt – 349 PPSF – Sold 03/2025
• 126 Florida St – 750K – 2,112 SqFt – 355 PPSF – Sold 05/2025
• 433 Louisiana St – 640K – 2,000 SqFt – 292 PPSF – Sold 04/2025
LISTED COMPS
• 1124 Tuolumne St – 849K – 381 PPSF
• 30 Buena Vista Ave – 545K – 371 PPSF
• 38 D St – 550K – 346 PPSF
Rent Potential
• LTR: 3,500–4,000+ / Month
• MTR: 4,500–5,500+ / Month
• HUD: 6,000+ / Month
CALL or TEXT Angelo Barrios at 415 747 0700 to LOCK IT UP NOW
Assignment Terms
• 20K Non-Refundable EMD due within 24 hours of signing • Buyer responsible for all closing costs • Close of Escrow within 15 business days • Property delivered vacant at COE • Buyer to perform own due diligence • Assignment of contract – Seller holds equitable interest
https://drive.google.com/drive/folders/1mxsMGb3mOqz4anEJqcZjDg5dgTw0oPAV?usp=drive_link