1582 Waterside Ln, Rohnert Park, CA, 94928 | $1,775/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1785 sft

3730 Ruston Lane, Napa, CA, 94558

2 Bed
2 Bath
1188 sft

2009 Hawthorne Terrace, Novato, CA, 94945

3 Bed
3 Bath
1770 sft

Residence Four Plan, Verandah, Novato, CA, 94945

3 Bed
2 Bath
2225 sft

19299 Admiral Cooke Ln, Sonoma, CA, 95476

Nearby investment properties with comparable prices

2 Bed
2 Bath
1134 sft

967 Hacienda Cir, Rohnert Park, CA, 94928

3 Bed
3 Bath
1300 sft

964 Lodi St, Santa Rosa, CA, 95401

4 Bed
3 Bath
1639 sft

413 Boyd St, Santa Rosa, CA, 95407

4 Bed
3 Bath
1409 sft

101 Pinewood Court, Cotati, CA, 94931

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

Investment property for sale in Rohnert Park at 1582 Waterside Ln, Rohnert Park, CA, 94928 earns $1,775/mo cash flow from $6,767/mo rent with a $3,685/mo payment. Total monthly income totals $6,767/mo, and annual cash flow totals $21,296/yr on $247,673 capital. ROI tracks 28.66% on current figures, and rental yield reads 10.79% at a $752,805 purchase. Equity gained on principal adds $4,858/yr, and 5% annual appreciation supports $207,986 over five years. Five-year ROI reaches 150.31% and total cumulative return in cash sums $372,286. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,767/mo property income instead of your personal income.

Single Family

Built in N/A

2,286 sqft lot

$N/A/sqft

$335 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94928, Rohnert Park, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,563 (100%)
Owner Occupied HU	9,698 (52.2%)
Renter Occupied HU	7,780 (41.9%)
Vacant Housing Units	1,085 ( 5.8%)
Median Home Value	$698,344
Average Home Value	$756,539