2197 Kaywoodie StNapaCA94558
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 2197 Kaywoodie St, Napa, CA, 94558 uses $258,265 cash to close to unlock $15,168/yr annual cash flow and $1,264/mo monthly cash flow. Total monthly income runs $6,120/mo, and a $3,842/mo payment keeps the spread at $1,264/mo. Purchase price stands at $785,000, and rental yield measures 9.36% with $6,120/mo rent. Return on cash invested shows 25.93% in year one, and 5% annual appreciation builds toward $216,881 over five years. Five-year ROI reaches 135.12% and total cumulative return in cash records $348,974. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,120/mo property income covering a $3,842/mo payment rather than investor’s personal income.
Single Family
Built in 1967
7,222 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: Peyton E Troendly • Golden Gate Sotheby's
Mls Name: BAREIS
Mls Provider:
Mls ID: #324037407
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.