14707 Willow RoadRio NidoCA95471
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
Investment property for sale in Rio Nido at 14707 Willow Road, Rio Nido, CA, 95471 offers a 7.86% rental yield on a $525,000 purchase with $3,438/mo rent. Total monthly income registers $3,438/mo, and a $2,570/mo payment leaves $190/mo available for distribution. Annual cash flow reaches $2,278/yr on $172,725 to close, and return on cash invested stands at 21.38% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,048 over five years. Portfolio math shows five-year ROI at 110.69% and total cumulative return in cash at $191,181. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,438/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
4,761 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95471, Rio Nido, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 386 (100%) |
| Owner Occupied HU | 157 (40.7%) |
| Renter Occupied HU | 122 (31.6%) |
| Vacant Housing Units | 107 (27.7%) |
| Median Home Value | $821,237 |
| Average Home Value | $809,236 |
Housing Distribution
Address Breakdown
Residential
0
Single Family
0
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sue Mobley • Russian River Realty Co
Mls Name: BAREIS
Mls ID: #325098563