1771 Beale Circle, Suisun City, CA, 94585 | 5.82% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1420 sft

935 Delaware St, Fairfield, CA, 94533

2 Bed
1 Bath
860 sft

46 Hermosa Avenue, Vallejo, CA, 94590

Rental Income+ 1 more

4 Bed
2 Bath
945 sft

105 Phelan Avenue, Vallejo, CA, 94590

2 Bed
1 Bath
1247 sft

228 Carter Street, Vallejo, CA, 94590

Nearby investment properties with comparable prices

4 Bed
3 Bath
1717 sft

3029 Puffin Circle, Fairfield, CA, 94533

4 Bed
2 Bath
2100 sft

544 N Camino Alto, Vallejo, CA, 94590

2 Bed
2 Bath
1569 sft

2452 Revival Lane, Rio Vista, CA, 94571

2 Bed
2 Bath
1569 sft

2410 Revival Ln, Rio Vista, CA, 94571

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

Total monthly income runs $2,839/mo, and a $2,863/mo payment. Purchase price stands at $585,000, and rental yield measures 5.82% with $2,839/mo rent. Return on cash invested shows 15.2% in year one, and 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 77.56% and total cumulative return in cash records $149,274. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,839/mo property income covering a $2,863/mo payment rather than investor’s personal income.

Single Family

Built in 2004

6,351 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94585, Suisun City, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,828 (100%)
Owner Occupied HU	6,337 (64.5%)
Renter Occupied HU	3,048 (31.0%)
Vacant Housing Units	443 ( 4.5%)
Median Home Value	$604,588
Average Home Value	$653,104