218 Champagne WCalistogaCA94515
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 Calistoga at 218 Champagne W, Calistoga, CA, 94515 priced at $199,000 converts $1,577/mo rent into $346/mo cash flow after a $974/mo obligation. Total monthly income equals $1,577/mo, and annual cash flow totals $4,151/yr on $65,969 invested. Return on cash invested prints 26.2% in year one, and rental yield reads 9.51% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 136.57% and total cumulative return in cash sums $90,090. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,577/mo property income covering a $974/mo payment, not borrower’s personal income.
Manufactured
Built in 1976
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94515, Calistoga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,281 (100%) |
| Owner Occupied HU | 1,573 (47.9%) |
| Renter Occupied HU | 1,132 (34.5%) |
| Vacant Housing Units | 576 (17.6%) |
| Median Home Value | $926,881 |
| Average Home Value | $1,090,348 |
Housing Distribution
Address Breakdown
Residential
2,972
Single Family
2,810
Multi-Family
162
Businesses
424
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Pereira • RE/MAX Gold
Mls Name: BAREIS
Mls Provider:
Mls ID: #325030186
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.