2172 Kathleen DriveNapaCA94558
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 Napa at 2172 Kathleen Drive, Napa, CA, 94558 generates $5,872/mo in rent and, after a $3,764/mo payment, leaves $1,115/mo in cash flow. Total monthly income is $5,872/mo, and annual cash flow is $13,376/yr on $253,001 invested. Return on cash invested sits at 25.35% in year one, and rental yield is 9.16% on a $769,000 entry. Equity gained on principal adds $4,962/yr, while 5% annual appreciation builds toward $212,461 over five years. Five-year ROI reaches 131.96% and total cumulative return in cash sums $333,871. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,872/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
5,906 sqft 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: Deborah K Ball • Engel & Volkers Napa
Mls Name: BAREIS
Mls ID: #325049018