1205 Cyrus Creek CtCalistogaCA94515
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 Calistoga at 1205 Cyrus Creek Ct, Calistoga, CA, 94515 offers $7,246/mo rent that, after a $4,155/mo payment, leaves $1,994/mo cash flow. Total monthly income is $7,246/mo, and annual cash flow is $23,932/yr on $279,321 cash. Return on cash invested measures 28.63% in year one, and rental yield stands at 10.24% at a $849,000 entry. Equity gained on principal adds $5,478/yr while 5% annual appreciation compounds into $234,563 by year five. Five-year ROI records 149.57% and total cumulative return in cash reaches $417,776. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,246/mo property income versus a $4,155/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1988
5,946 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94515, Calistoga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,281 (100%) |
| Owner Occupied HU | 1,573 (47.9%) |
| Renter Occupied HU | 1,132 (34.5%) |
| Vacant Housing Units | 576 (17.6%) |
| Median Home Value | $926,881 |
| Average Home Value | $1,090,348 |
Housing Distribution
Address Breakdown
Residential
2,972
Single Family
2,810
Multi-Family
162
Businesses
424
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenny Gass • Coldwell Banker B of V-Napa
Mls Name: BAREIS
Mls Provider:
Mls ID: #324058516
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.