105 Compass Dr #141701NapaCA94558
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 105 Compass Dr #141701, Napa, CA, 94558 generates $4,724/mo in rent, after a $3,700/mo payment. Total monthly income is $4,724/mo. Return on cash invested sits at 18.12% in year one, and rental yield is 7.5% on a $756,030 entry. Equity gained on principal adds $4,879/yr, while 5% annual appreciation builds toward $208,877 over five years. Five-year ROI reaches 93.99% and total cumulative return in cash sums $233,787. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,724/mo property income rather than buyer’s personal income.
Condo
Built in 2025
3,044 sqft lot
$N/A/sqft
$450 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94558, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,878 (100%) |
| Owner Occupied HU | 16,149 (57.9%) |
| Renter Occupied HU | 8,832 (31.7%) |
| Vacant Housing Units | 2,897 (10.4%) |
| Median Home Value | $912,802 |
| Average Home Value | $1,037,869 |
Housing Distribution
Address Breakdown
Residential
26,317
Single Family
22,611
Multi-Family
3,706
Businesses
2,053
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michele Joy • Brookfield Residential
Mls Name: bridgeMLS/CCAR/Bay East AOR
Mls Provider:
Mls ID: #41085080
Disclaimer: Bay East 2025. CCAR 2025. bridgeMLS 2025. Information Deemed Reliable But Not Guaranteed. This information is being provided by the Bay East MLS, or CCAR MLS, or bridgeMLS. The listings presented here may or may not be listed by the Broker/Agent operating this website. This information is intended for the personal use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated at 2025-02-12 10:51:24 PST.