18 Terrace Dr #18, Cotati, CA, 94931 | $4,082/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2014 sft

1413 Montana Pl, Rohnert Park, CA, 94928

4 Bed
3 Bath
1864 sft

173 Flame Tree Cir, Windsor, CA, 95492

3 Bed
3 Bath
1809 sft

4150 Whistler Avenue, Santa Rosa, CA, 95407

3 Bed
3 Bath
2195 sft

330 Bay Vista Lane, Bodega Bay, CA, 94923

Nearby investment properties with comparable prices

3 Bed
2 Bath
1280 sft

425 W Sierra Ave #9, Cotati, CA, 94931

2 Bed
2 Bath
1040 sft

38 wayside Drive, Santa Rosa, CA, 95407

2 Bed
2 Bath
1248 sft

297 Circle Puebla, Rohnert Park, CA, 94928

2 Bed
2 Bath
1400 sft

33 Ramon St, Sonoma, CA, 95476

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 Cotati at 18 Terrace Dr #18, Cotati, CA, 94931 uses $78,217 cash to close to unlock $48,987/yr annual cash flow and $4,082/mo monthly cash flow. Total monthly income runs $5,542/mo, and a $1,155/mo payment keeps the spread at $4,082/mo. Purchase price stands at $235,950, and rental yield measures 28.19% with $5,542/mo rent. Return on cash invested shows 82.54% in year one, and 5% annual appreciation builds toward $65,189 over five years. Five-year ROI reaches 438.75% and total cumulative return in cash records $343,179. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,542/mo property income covering a $1,155/mo payment rather than investor’s personal income.

Manufactured

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94931, Cotati, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,195 (100%)
Owner Occupied HU	2,342 (55.8%)
Renter Occupied HU	1,684 (40.1%)
Vacant Housing Units	169 ( 4.0%)
Median Home Value	$764,402
Average Home Value	$815,549