1170 11th St, Lakeport, CA, 95453 | $1,323/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

5 Bed
3 Bath
2989 sft

4385 Oak Ave, Lakeport, CA, 95453

7 Bed
3 Bath
3361 sft

217 Thompson St, Ukiah, CA, 95482

4 Bed
2 Bath
1616 sft

12830 N Lakeview Dr, Clearlake Oaks, CA, 95423

3 Bed
2 Bath
1176 sft

2510 Westlake Dr, Kelseyville, CA, 95451

Nearby investment properties with comparable prices

3 Bed
3 Bath
2046 sft

2920 Meadow Creek Rd, Clearlake Oaks, CA, 95423

3 Bed
2 Bath
1539 sft

5220 Lakeshore Blvd, Lakeport, CA, 95453

2 Bed
2 Bath
1247 sft

11575 E Highway 20, Clearlake Oaks, CA, 95423

2 Bed
1 Bath
1086 sft

802 Walnut Ave, Ukiah, CA, 95482

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lakeport at 1170 11th St, Lakeport, CA, 95453 offers a 10.76% rental yield on a $479,500 purchase with $4,301/mo rent. Total monthly income registers $4,301/mo, and a $2,347/mo payment leaves $1,323/mo available for distribution. Annual cash flow reaches $15,872/yr on $158,954 to close, and return on cash invested stands at 29.89% in year one. Equity gained on principal adds $3,094/yr while 5% annual appreciation supports $132,477 over five years. Portfolio math shows five-year ROI at 156.42% and total cumulative return in cash at $248,632. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,301/mo property income against a $2,347/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1958

8.20 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95453, Lakeport, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,805 (100%)
Owner Occupied HU	3,407 (58.7%)
Renter Occupied HU	1,622 (27.9%)
Vacant Housing Units	776 (13.4%)
Median Home Value	$452,743
Average Home Value	$500,293