124 Cogburn CirVacavilleCA95687
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 Vacaville at 124 Cogburn Cir, Vacaville, CA, 95687 priced at $599,000 converts $5,496/mo rent into $1,312/mo cash flow after a $2,932/mo obligation. Total monthly income equals $5,496/mo, and annual cash flow totals $15,741/yr on $197,071 invested. Return on cash invested prints 28.05% in year one, and rental yield reads 11.01% against a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation compiles into $165,493 by year five. Five-year ROI reaches 147.5% and total cumulative return in cash sums $290,686. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,496/mo property income covering a $2,932/mo payment, not borrower’s personal income.
Single Family
Built in 2020
1,821 sqft lot
$N/A/sqft
$204 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95687, Vacaville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,485 (100%) |
| Owner Occupied HU | 15,822 (62.1%) |
| Renter Occupied HU | 8,727 (34.2%) |
| Vacant Housing Units | 936 ( 3.7%) |
| Median Home Value | $629,346 |
| Average Home Value | $639,270 |
Housing Distribution
Address Breakdown
Residential
25,066
Single Family
20,621
Multi-Family
4,445
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carlie Moreno • Rapisarda Real Estate
Mls Name: BAREIS
Mls Provider:
Mls ID: #324066423
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.