1132 Marina DrNapaCA94559
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 1132 Marina Dr, Napa, CA, 94559 priced at $530,000 pairs $3,636/mo rent with $107/mo cash flow after a $2,594/mo payment. Total monthly income equals $3,636/mo, and annual cash flow comes to $1,289/yr on $174,370 invested. Return on cash invested is 20.8% in year one, and rental yield stands at 8.23% on a $530,000 basis. Equity gained on principal adds $3,420/yr, and 5% annual appreciation accumulates to $146,429 by year five. Five-year ROI measures 108.21% and total cumulative return in cash reaches $188,683. For financing, Ziffy Mortgage’s DSCR program evaluates $3,636/mo property income against a $2,594/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1972
422.53 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94559, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,935 (100%) |
| Owner Occupied HU | 5,036 (42.2%) |
| Renter Occupied HU | 5,654 (47.4%) |
| Vacant Housing Units | 1,245 (10.4%) |
| Median Home Value | $942,495 |
| Average Home Value | $1,048,604 |
Housing Distribution
Address Breakdown
Residential
11,614
Single Family
9,123
Multi-Family
2,491
Businesses
1,756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elizabeth Kirkaldie • Berkshire Hathaway
Mls Name: BAREIS
Mls Provider:
Mls ID: #325036394
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.