Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Lagunitas at 20 La Vuelta Avenue, Lagunitas, CA, 94938 priced at $775,000 converts $5,594/mo rent into $800/mo cash flow after a $3,793/mo obligation. Total monthly income equals $5,594/mo, and annual cash flow totals $9,599/yr on $254,975 invested. Return on cash invested prints 23.83% in year one, and rental yield reads 8.66% against a $775,000 entry. Equity gained on principal adds $5,001/yr, while 5% annual appreciation compiles into $214,118 by year five. Five-year ROI reaches 123.79% and total cumulative return in cash sums $315,643. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,594/mo property income covering a $3,793/mo payment, not borrower’s personal income.
Multi Family
Built in N/A
8,624 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 94938, Lagunitas, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 280 (100%) |
| Owner Occupied HU | 172 (61.4%) |
| Renter Occupied HU | 83 (29.6%) |
| Vacant Housing Units | 25 ( 8.9%) |
| Median Home Value | $1,070,588 |
| Average Home Value | $1,104,651 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| 2025-09-03 | Listed for sale | $775,000 |
| 2015-02-27 | Sold | $499,000 |
| 2015-01-20 | Pending sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-09-03 | N/A | N/A | $366,425 | 2.00% |
| 2024-09-03 | $5037.76 | 2.55% | $359,241 | 2.00% |
| 2023-09-03 | $4912.36 | 1.76% | $352,198 | 2.00% |
Listed by: Charlynn Baumsteiger • Coldwell Banker Realty
Mls Name: BAREIS
Mls Provider:
Mls ID: #325077315
Disclaimer: All data, photos, visualizations, and information regarding a property, including the property's compliance with state and local legal requirements and all measurements and calculations of area, have been obtained from various sources, and may include such material that has been generated by use of artificial intelligence. Such information and material have not been and will not be verified for accuracy by the listing broker or the multiple listing service, and are not guaranteed as complete, accurate or reliable. Such information and material should be independently reviewed and verified for accuracy. This information and material are intended for the personal use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.
