1160 Pine StNapaCA94559
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 1160 Pine St, Napa, CA, 94559 priced at $1,699,900 pairs $3,828/mo rent with after a $8,320/mo payment. Total monthly income equals $3,828/mo. Return on cash invested is 5.8% in year one, and rental yield stands at 2.7% on a $1,699,900 basis. Equity gained on principal adds $10,969/yr, and 5% annual appreciation accumulates to $469,651 by year five. Five-year ROI measures 27.08% and total cumulative return in cash reaches $149,136. For financing, Ziffy Mortgage’s DSCR program evaluates $3,828/mo property income against a $8,320/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1892
7,789 sqft lot
$N/A/sqft
No 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: Eric Nuttall • Skyline Properties
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #325036784
Disclaimer: Every person who intends to view or use such MLS information agrees to Terms of Use that include the following terms and conditions:All measurements and all calculations of area (i.e., Sq Ft and Acreage) are approximate. Broker has represented to MetroList that Broker has a valid listing signed by seller authorizing placement in the MLS. Above information is provided by Seller and/or other sources and has not been verified by Broker. Copyright 2025 MetroList Services, Inc. Information being provided by Metrolist Services, Inc. is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. [Click here for more information](/mls-disclaimers/#16)