220 Daisy Dr, Napa, CA, 94558 | $2,303/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1402 sft

259 Bowline Drive, Vacaville, CA, 95687

3 Bed
2 Bath
1810 sft

1804 Falcon Ridge Drive, Petaluma, CA, 94954

5 Bed
3 Bath
2090 sft

601 Seahorse Dr, Vallejo, CA, 94591

5 Bed
4 Bath
3565 sft

2347 Fairview Place, Fairfield, CA, 94534

Nearby investment properties with comparable prices

2 Bed
2 Bath
1152 sft

15 constance Drive, Vallejo, CA, 94590

2 Bed
2 Bath
1536 sft

4 San Juan Court St, Helena, CA, 94574

2 Bed
1 Bath
781 sft

1345 Southwest Blvd APT C, Rohnert Park, CA, 94928

3 Bed
2 Bath
1620 sft

6 N Napa Drive, Petaluma, CA, 94954

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Napa at 220 Daisy Dr, Napa, CA, 94558 offers $4,468/mo rent that, after a $1,713/mo payment, leaves $2,303/mo cash flow. Total monthly income is $4,468/mo, and annual cash flow is $27,635/yr on $116,025 cash. Return on cash invested measures 43.73% in year one, and rental yield stands at 15.32% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 230.55% and total cumulative return in cash reaches $267,494. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,468/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Manufactured

Built in 1993

N/A 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