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
Investment property for sale in Napa at 1160 Pine St, Napa, CA, 94559 uses $615,600 cash to close to unlock $9,454/yr annual cash flow and $788/mo monthly cash flow. Total monthly income runs $12,542/mo, and a $9,300/mo payment keeps the spread at $788/mo. Purchase price stands at $1,900,000, and rental yield measures 7.92% with $12,542/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $524,935 over five years. Five-year ROI reaches 113.44% and total cumulative return in cash records $698,355. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $12,542/mo property income covering a $9,300/mo payment rather than investor’s personal income.
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: #324002096
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.