20161 Willow RdMonte RioCA95462
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
Rental property for sale in Monte Rio at 20161 Willow Rd, Monte Rio, CA, 95462 generates $3,689/mo in rent and, after a $2,912/mo payment, leaves $8/mo in cash flow. Total monthly income is $3,689/mo, and annual cash flow is $101/yr on $195,755 invested. Return on cash invested sits at 20.11% in year one, and rental yield is 7.44% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 103.9% and total cumulative return in cash sums $203,390. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,689/mo property income rather than buyer’s personal income.
Single Family
Built in 1968
8,698 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95462, Monte Rio, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,076 (100%) |
| Owner Occupied HU | 463 (43.0%) |
| Renter Occupied HU | 225 (20.9%) |
| Vacant Housing Units | 388 (36.1%) |
| Median Home Value | $746,118 |
| Average Home Value | $771,544 |
Housing Distribution
Address Breakdown
Residential
344
Single Family
344
Multi-Family
0
Businesses
45
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Webb • Webb Realty
Mls Name: BAREIS
Mls Provider:
Mls ID: #325033690
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.