110 Bonnie Brook DriveNapaCA94558
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 110 Bonnie Brook Drive, Napa, CA, 94558 offers $4,583/mo rent that, after a $6,950/mo payment. Total monthly income is $4,583/mo. Return on cash invested measures 7.36% in year one, and rental yield stands at 3.87% at a $1,420,000 entry. Equity gained on principal adds $9,163/yr while 5% annual appreciation compounds into $392,320 by year five. Five-year ROI records 36.19% and total cumulative return in cash reaches $166,523. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,583/mo property income versus a $6,950/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2020
1,367 sqft lot
$N/A/sqft
$786 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: Josh Dempsey • Vanguard Properties
Mls Name: BAREIS
Mls Provider:
Mls ID: #325054550
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.