200 Drouin Dr, Rio Vista, CA, 94571 | $444/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
934 sft

2005 C St, Antioch, CA, 94509

3 Bed
3 Bath
1509 sft

766 Morissette Way, Vacaville, CA, 95687

2 Bed
2 Bath
784 sft

16711 Marsh Creek Rd TRAILER 122, Clayton, CA, 94517

2 Bed
2 Bath
994 sft

963 Matthew Ct, Fairfield, CA, 94533

Nearby investment properties with comparable prices

3 Bed
2 Bath
1154 sft

1718 Springwood Way, Antioch, CA, 94509

2 Bed
2 Bath
1189 sft

103 Carlsbad Circle, Vacaville, CA, 95687

3 Bed
1 Bath
1008 sft

1296 Balsam Way, Vacaville, CA, 95687

2 Bed
3 Bath
1603 sft

2813 Sundown Circle, Fairfield, CA, 94533

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

Rental property for sale in Rio Vista at 200 Drouin Dr, Rio Vista, CA, 94571 priced at $475,000 pairs $3,458/mo rent with $444/mo cash flow after a $2,325/mo payment. Total monthly income equals $3,458/mo, and annual cash flow comes to $5,331/yr on $157,463 invested. Return on cash invested is 23.29% in year one, and rental yield stands at 8.74% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 121.21% and total cumulative return in cash reaches $190,867. For financing, Ziffy Mortgage’s DSCR program evaluates $3,458/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1969

8,712 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94571, Rio Vista, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,809 (100%)
Owner Occupied HU	4,295 (73.9%)
Renter Occupied HU	1,029 (17.7%)
Vacant Housing Units	485 ( 8.3%)
Median Home Value	$571,376
Average Home Value	$575,942