10625 Hearst Willits RdWillitsCA95490
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 Willits at 10625 Hearst Willits Rd, Willits, CA, 95490 uses $96,102 cash to close to unlock $1,518/yr annual cash flow and $127/mo monthly cash flow. Total monthly income runs $1,920/mo, and a $1,419/mo payment keeps the spread at $127/mo. Purchase price stands at $289,900, and rental yield measures 7.95% with $1,920/mo rent. Return on cash invested shows 21.49% in year one, and 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 111.33% and total cumulative return in cash records $106,989. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,920/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in N/A
55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95490, Willits, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,299 (100%) |
| Owner Occupied HU | 3,598 (57.1%) |
| Renter Occupied HU | 1,999 (31.7%) |
| Vacant Housing Units | 702 (11.1%) |
| Median Home Value | $441,899 |
| Average Home Value | $534,340 |
Housing Distribution
Address Breakdown
Residential
5,458
Single Family
5,178
Multi-Family
280
Businesses
526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heidi Dunk • D Vincent Real Estate
Mls Name: BAREIS
Mls Provider:
Mls ID: #325028682
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.