49 Tuscaloosa Ave, Atherton, CA 94027

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
mstavi@kw.com
979) 320-4303

More Listings by this Agent

49 Tuscaloosa Ave

Atherton, CA 94027

$32,000,000

  • Active
  • |
  • Single-Family
  • R
    Rental
  • 6 Bed(s)
  • 7 Full Bath(s)
  • 1 Half Bath(s)
1 Analysis Report(s) Available

Contact Agent

agent-logo.png

Michael Stavinoha

Keller Williams Memorial
mstavi@kw.com
979) 320-4303

Realtor Analysis

Buy & Flip (0)

Rental (1)

View Detailed PDF Report

Rental

-45.67%

Cash-on-Cash Return

Annually

$-844,063

Avg. Cashflow

Annually

Overview

Total Investment

$7,360,000

Point of Sale

10 Years

Monthly Income

$75,000

Monthly Expenses

$151,635

Financing Type

Conventional

Investment Performance Based on the Point Of Sale date

Cash-on-Cash Return

-45.67% Annually

Avg. Annual Cashflow

$-844,063

Appreciated Home Value

$43,005,324

Total Net Cashflow

$-8,440,634

Total ROI at Sale

38.47%

Equity

$11,497,105

Loan Summary

Monthly Payment

$129,711.44

Total Amount Paid

$46,696,118

Total Principal Paid

$25,600,000

Total Interest Paid

$21,096,118

Amortization Schedule

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

More Listings by this Agent

Property Details

Property Type:

Single-Family

Bed(s):

6

Full-Bath(s):

7

Half-Bath(s):

1

Building Sqft:

15300

Lot Size:

66621

Tax Rate:

1.10211

County:

San Mateo

Listing Information

List Price:

$32,000,000

List Status:

Active

MLS Number:

ML81764002

Property Description

Sleek architectural lines and modern design with a touch of elegance emanates from this recently completely estate by renowned builder Pacific Peninsula Group in one of the country's most exclusive zip code--Atherton 94027. This estate presents a perfect combination of rarely available 1.5-acre land, main residence of 3 levels all serviced by an elevator; and a 2-bedroom/2-bath detached guest house. The allure of the home begins at the formal entry, then continues into all the formal rooms. The personal accommodation on the upper level offers 5-bedroom suites with automatic window shades. Master suites with wet bar and private sitting room facing the gorgeous back yard. The lower level is poised as an entertainment/recreation mecca with home theater, gym, spa, sauna and glass wine room w/ tasting. Savant home automation with Ipad docking| 2 laundry rooms| property manager's office| 2 garages w/ total 5-car parking| pool w/ spa| outdoor BBQ| arbor w/ fireplace | 3 fountains| generator.