115 Robin StNapaCA94558
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 Napa at 115 Robin St, Napa, CA, 94558 uses $106,080 cash to close to unlock $2,012/yr annual cash flow and $168/mo monthly cash flow. Total monthly income runs $2,147/mo, and a $1,566/mo payment keeps the spread at $168/mo. Purchase price stands at $320,000, and rental yield measures 8.05% with $2,147/mo rent. Return on cash invested shows 21.81% in year one, and 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 113.01% and total cumulative return in cash records $119,883. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,147/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Manufactured
Built in 1969
N/A lot
$N/A/sqft
No 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: Bruno Bermudez • L.A. Valley Realty Inc.
Mls Name: CRMLS
Mls ID: #SR25188593