11138 Bottle Rock RdKelseyvilleCA95451
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 Kelseyville at 11138 Bottle Rock Rd, Kelseyville, CA, 95451 earns $419/mo cash flow from $3,271/mo rent with a $2,080/mo payment. Total monthly income totals $3,271/mo, and annual cash flow totals $5,031/yr on $140,888 capital. ROI tracks 23.48% on current figures, and rental yield reads 9.24% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 122.7% and total cumulative return in cash sums $172,865. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,271/mo property income instead of your personal income.
Single Family
Built in 1984
3.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95451, Kelseyville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,220 (100%) |
| Owner Occupied HU | 3,583 (57.6%) |
| Renter Occupied HU | 1,277 (20.5%) |
| Vacant Housing Units | 1,360 (21.9%) |
| Median Home Value | $420,577 |
| Average Home Value | $450,025 |
Housing Distribution
Address Breakdown
Residential
5,068
Single Family
5,068
Multi-Family
0
Businesses
295
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawn Hermosillo • W Real Estate
Mls Name: BAREIS
Mls Provider:
Mls ID: #325002197
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.