205 Jasmine CtNapaCA94558
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 205 Jasmine Ct, Napa, CA, 94558 with 5% annual appreciation on a $625,000 basis while $8,525/mo rent supports operations. Total monthly income totals $8,525/mo and a $3,059/mo payment preserves $4,498/mo for cash returns. Annual cash flow comes to $53,973/yr on $205,625 deployed, and return on cash invested reaches 46.31% in year one. Equity gained on principal adds $4,033/yr, and five-year appreciation sums $172,676 alongside rental yield of 16.37%. Five-year ROI measures 244.71% and total cumulative return in cash totals $503,185.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,525/mo property income versus a $3,059/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2003
0.26 Acres 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: Shawna Terry • Coldwell Banker B of V-Napa
Mls Name: BAREIS
Mls Provider:
Mls ID: #324066631
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.