1045 Terrace DrNapaCA94559
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
Rental property for sale in Napa at 1045 Terrace Dr, Napa, CA, 94559 generates $6,638/mo in rent, after a $7,215/mo payment. Total monthly income is $6,638/mo. Return on cash invested sits at 14.14% in year one, and rental yield is 5.4% on a $1,474,000 entry. Equity gained on principal adds $9,511/yr, while 5% annual appreciation builds toward $407,239 over five years. Five-year ROI reaches 71.8% and total cumulative return in cash sums $342,908. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,638/mo property income rather than buyer’s personal income.
Single Family
Built in 1930
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94559, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,935 (100%) |
| Owner Occupied HU | 5,036 (42.2%) |
| Renter Occupied HU | 5,654 (47.4%) |
| Vacant Housing Units | 1,245 (10.4%) |
| Median Home Value | $942,495 |
| Average Home Value | $1,048,604 |
Housing Distribution
Address Breakdown
Residential
11,614
Single Family
9,123
Multi-Family
2,491
Businesses
1,756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yousef Khoury • Coldwell Banker Realty
Mls Name: BAREIS
Mls Provider:
Mls ID: #324077632
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.