128 Newell Circle, Napa, CA, 94558 | $1,196/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1121 sft

795 Rosewood Avenue, Vallejo, CA, 94591

2 Bed
2 Bath
1069 sft

6469 Meadow Pines Avenue, Rohnert Park, CA, 94928

3 Bed
1 Bath
960 sft

965 Eleanor Avenue, Rohnert Park, CA, 94928

2 Bed
2 Bath
1344 sft

62 Falcon Crest Cir, Napa, CA, 94558

Nearby investment properties with comparable prices

2 Bed
2 Bath
1152 sft

15 constance Drive, Vallejo, CA, 94590

2 Bed
2 Bath
1536 sft

4 San Juan Court St, Helena, CA, 94574

2 Bed
1 Bath
781 sft

1345 Southwest Blvd APT C, Rohnert Park, CA, 94928

3 Bed
2 Bath
1620 sft

6 N Napa Drive, Petaluma, CA, 94954

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

Rental property for sale in Napa at 128 Newell Circle, Napa, CA, 94558 priced at $350,000 converts $3,361/mo rent into $1,196/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,361/mo, and annual cash flow totals $14,351/yr on $116,025 invested. Return on cash invested prints 32.28% in year one, and rental yield reads 11.52% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 169.15% and total cumulative return in cash sums $196,262. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,361/mo property income covering a $1,713/mo payment, not borrower’s personal income.

Manufactured

Built in 1972

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94558, Napa, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,878 (100%)
Owner Occupied HU	16,149 (57.9%)
Renter Occupied HU	8,832 (31.7%)
Vacant Housing Units	2,897 (10.4%)
Median Home Value	$912,802
Average Home Value	$1,037,869