221 Lariat StPope ValleyCA94567
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Pope Valley rentals match the income profile of 221 Lariat St, Pope Valley, CA, 94567. Listed at $199,000, gross rent is $6,840/mo and net cash flow is $5,499/mo, a 41.25% yield well above national averages. DSCR 7.64 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $54,980 by year five with $1,833/yr in annual principal reduction, projecting $429,774 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 41.3% | 6.5% |
| Monthly Cash Flow | $5,499 | $1,500 |
City averages based on Pope Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,840 |
| Total Monthly Debt Service | $1,262 |
| DSCR Ratio | 5.42x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2004
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94567, Pope Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 299 (100%) |
| Owner Occupied HU | 162 (54.2%) |
| Renter Occupied HU | 71 (23.7%) |
| Vacant Housing Units | 66 (22.1%) |
| Median Home Value | $1,057,692 |
| Average Home Value | $1,011,142 |
Housing Distribution
Address Breakdown
Residential
234
Single Family
234
Multi-Family
0
Businesses
21
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
Single Family
Built in 2004
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94567, Pope Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 299 (100%) |
| Owner Occupied HU | 162 (54.2%) |
| Renter Occupied HU | 71 (23.7%) |
| Vacant Housing Units | 66 (22.1%) |
| Median Home Value | $1,057,692 |
| Average Home Value | $1,011,142 |
Housing Distribution
Address Breakdown
Residential
234
Single Family
234
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices