157 Yarrow WayNapaCA94558
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 Napa at 157 Yarrow Way, Napa, CA, 94558 priced at $769,990 converts $5,134/mo rent into $370/mo cash flow after a $3,769/mo obligation. Total monthly income equals $5,134/mo, and annual cash flow totals $4,445/yr on $253,327 invested. Return on cash invested prints 21.81% in year one, and rental yield reads 8% against a $769,990 entry. Equity gained on principal adds $4,969/yr, while 5% annual appreciation compiles into $212,734 by year five. Five-year ROI reaches 113.03% and total cumulative return in cash sums $286,338. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,134/mo property income covering a $3,769/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
26,317
Single Family
22,611
Multi-Family
3,706
Businesses
2,053
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Brookfield Residential
Mls Name: Brookfield Residential
Mls Provider:
Mls ID: #N/A