Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,488,000

Sale Pending
3746 Cardinal Ter, Fremont, CA 94555
4 Beds
3 Baths
1,853 Square Feet
0.07 Acres Lot
Built in 1988
Sale Pending
Units n/a
Checked: 16 hours ago
Updated: Jul 08, 2025 at 03:06AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4,689
Cap Rate
2.3%
Cash-on-Cash Return
-16.4%
Debt Coverage Ratio
0.38
Internal Rate of Return (5 years)
-11.9%

Property Description


0.07 Acres Lot
Built in 1988
Sale Pending
Units n/a

Welcome HOME! A rare opportunity to own a spacious SHAPELL-built home in the coveted Northgate community. This north-facing property features 4 bedrooms, 2.5 bathrooms. The master bedroom is supersized with a large walk-in closet and a retreat type bathroom, while the living room boasts 9-foot ceilings. Interior highlights include an open downstairs floor plan, a skylight, a large kitchen with newly installed white shaker cabinets with quartz countertops, and updated stainless steel appliances. Remodeled bathrooms. Ample storage closets in all bedrooms and natural light throughout, this home offers the perfect blend of comfort, space, and location. Freshly installed interior trimming, recessed lighting, fresh paint throughout the interior and newly installed docor outlets and switches. 50 amp EV outlet in a large 2 car garage. Residents can enjoy Fallbrook HOA amenities, including a community pool with a BBQ area, exterior paint, roofing, front exterior weekly maintenance and many other services. Served by top-rated Fremont schools and close to parks, shopping, dining, and major commuter routes, this home is a rare find in one of Fremont's most sought-after neighborhoods, close to Tesla, Facebook, and other tech companies.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $270/monthly
  • Additional Association: Fallbrook

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 54344868
  • Lot Size: 3047 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1988

Tax Information

  • Annual Tax: $0

Utilities

  • Heating: Forced Air
  • Cooling: None

Location

  • County: Alameda

Listing Details


Listed by:
Raquel Nikravesh
Bay Real Estate and Mortgages
(650) 400-4731

Source:
bridgeMLS
MLS#: ML82008714
bridgeMLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4,689
Cap Rate
2.3%
Cash-on-Cash Return
-16.4%
Debt Coverage Ratio
0.38
Internal Rate of Return (5 years)
-11.9%

Purchase Details

Find an Agent

Purchase price:
$1,488,000
Amount financed:
-$1,190,400
Down payment:
$297,600
Closing costs:
$44,640
Rehab costs:
$0
Initial cash invested:
$342,240
Square feet:
1,853
Cost per square foot:
$803
Monthly rent per square foot:
$2.43

Financing Details

Find a Lender

Loan amount:
$1,190,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$7,524
Property tax:
$0
Insurance:
$315
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,839

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,500 $54,000
Vacancy loss: (6%)
6% -$270 -$3,240
Operating income:
$4,230 $50,760

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$315-$3,780
Property management: (8%)
8%-$360-$4,320
Repairs & maintenance: (5%)
5%-$225-$2,700
Capital expenditures: (5%)
5%-$225-$2,700
HOA fees: (6%)
6%-$270-$3,240
Total operating expenses: (31%)
31%-$1,395-$16,740

Cash Flow


Monthly Yearly
Net operating income:
$2,835 $34,020
Mortgage payments:
-$7,524 -$90,288
Cash flow:
$4,689 $56,268