1002 Flagship DrVallejoCA94592
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Vallejo at 1002 Flagship Dr, Vallejo, CA, 94592 listed at $695,000 pairs $5,032/mo rent with a $3,402/mo payment to leave $732/mo cash flow. Total monthly income runs $5,032/mo, and annual cash flow reaches $8,787/yr on $228,655 cash to close. Return on cash invested measures 23.9% in year one, and rental yield registers 8.69% at a $695,000 basis. Equity gained on principal adds $4,485/yr, and annual property appreciation at 5% supports $192,016 by year five. Five-year ROI tracks 124.23% and total cumulative return in cash totals $284,058. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,032/mo property income relative to a $3,402/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94592, Vallejo, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 386 (100%) |
| Owner Occupied HU | 231 (59.8%) |
| Renter Occupied HU | 120 (31.1%) |
| Vacant Housing Units | 35 ( 9.1%) |
| Median Home Value | $686,224 |
| Average Home Value | $713,214 |
Housing Distribution
Address Breakdown
Residential
362
Single Family
362
Multi-Family
0
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Ngo • eXp Realty of California
Mls Name: bridgeMLS/CCAR/Bay East AOR
Mls ID: #41111924