121 Johnson StreetWindsorCA95492
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 Windsor at 121 Johnson Street, Windsor, CA, 95492 priced at $585,000 pairs $3,684/mo rent with $65/mo cash flow after a $2,863/mo payment. Total monthly income equals $3,684/mo, and annual cash flow comes to $784/yr on $192,465 invested. Return on cash invested is 20.47% in year one, and rental yield stands at 7.56% on a $585,000 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,625 by year five. Five-year ROI measures 105.81% and total cumulative return in cash reaches $203,646. For financing, Ziffy Mortgage’s DSCR program evaluates $3,684/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2007
914.76 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95492, Windsor, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,446 (100%) |
| Owner Occupied HU | 7,510 (71.9%) |
| Renter Occupied HU | 2,334 (22.3%) |
| Vacant Housing Units | 602 ( 5.8%) |
| Median Home Value | $784,144 |
| Average Home Value | $797,671 |
Housing Distribution
Address Breakdown
Residential
9,923
Single Family
9,504
Multi-Family
419
Businesses
987
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Natalia Donavan • Luxe Places International
Mls Name: BAREIS
Mls ID: #325071892