21514 Heron DrBodega BayCA94923
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 Bodega Bay at 21514 Heron Dr, Bodega Bay, CA, 94923 listed at $1,600,000 pairs $4,498/mo rent with a $7,831/mo payment. Total monthly income runs $4,498/mo. Return on cash invested measures 5.57% in year one, and rental yield registers 3.37% at a $1,600,000 basis. Equity gained on principal adds $10,325/yr, and annual property appreciation at 5% supports $442,051 by year five. Five-year ROI tracks 26.66% and total cumulative return in cash totals $138,195. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,498/mo property income relative to a $7,831/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1989
5,998 sqft lot
$N/A/sqft
$1,164 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94923, Bodega Bay, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,338 (100%) |
| Owner Occupied HU | 463 (34.6%) |
| Renter Occupied HU | 146 (10.9%) |
| Vacant Housing Units | 729 (54.5%) |
| Median Home Value | $1,281,762 |
| Average Home Value | $1,365,443 |
Housing Distribution
Address Breakdown
Residential
151
Single Family
151
Multi-Family
0
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeanne &john Delario • Coldwell Banker Realty
Mls Name: BAREIS
Mls Provider:
Mls ID: #325008983
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.