181 Splittail 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
Investment property for sale in Napa at 181 Splittail Way, Napa, CA, 94558 uses $294,383 cash to close to unlock $17,811/yr annual cash flow and $1,484/mo monthly cash flow. Total monthly income runs $7,020/mo, and a $4,380/mo payment keeps the spread at $1,484/mo. Purchase price stands at $894,780, and rental yield measures 9.41% with $7,020/mo rent. Return on cash invested shows 26.11% in year one, and 5% annual appreciation builds toward $247,211 over five years. Five-year ROI reaches 136.07% and total cumulative return in cash records $400,565. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,020/mo property income covering a $4,380/mo payment rather than investor’s personal income.
Single Family
Built in 2025
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