111 Grant StHealdsburgCA95448
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 111 Grant St, Healdsburg, CA, 95448 in Healdsburg is capital appreciation. Rental yield 4.67%. The 4.67% gross yield at $1,595,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $440,669 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.86) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $355,792.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 6.0% |
| Monthly Cash Flow | $(3,884) | $300 |
City averages based on Healdsburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,203 |
| Total Monthly Debt Service | $9,452 |
| DSCR Ratio | 0.66x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2008
3,197 sqft lot
$N/A/sqft
$220 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95448, Healdsburg, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,687 (100%) |
| Owner Occupied HU | 4,041 (52.6%) |
| Renter Occupied HU | 2,488 (32.4%) |
| Vacant Housing Units | 1,158 (15.1%) |
| Median Home Value | $1,089,454 |
| Average Home Value | $1,288,598 |
Housing Distribution
Address Breakdown
Residential
7,613
Single Family
7,432
Multi-Family
181
Businesses
1,301
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
Single Family
Built in 2008
3,197 sqft lot
$N/A/sqft
$220 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95448, Healdsburg, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,687 (100%) |
| Owner Occupied HU | 4,041 (52.6%) |
| Renter Occupied HU | 2,488 (32.4%) |
| Vacant Housing Units | 1,158 (15.1%) |
| Median Home Value | $1,089,454 |
| Average Home Value | $1,288,598 |
Housing Distribution
Address Breakdown
Residential
7,613
Single Family
7,432
Multi-Family
181
Businesses
1,301
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric W Drew • Healdsburg Sotheby's Internati
Mls Name: BAREIS
Mls Provider:
Mls ID: #324083613
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.