2313 Serenity Dr, Rio Vista, CA, 94571 | $533/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1196 sft

1312 Phillip Way, Suisun City, CA, 94585

2 Bed
2 Bath
1686 sft

2240 Front Porch Lane, Rio Vista, CA, 94571

2 Bed
2 Bath
860 sft

2915 N Texas St APT 226, Fairfield, CA, 94533

2 Bed
2 Bath
930 sft

225 Pennsylvania Avenue #B1, Fairfield, CA, 94533

Nearby investment properties with comparable prices

6 Bed
3 Bath
3385 sft

138 Bates Ave, Courtland, CA, 95615

3 Bed
2 Bath
1093 sft

215 San Bernardino Ct, Bay Point, CA, 94565

2 Bed
2 Bath
944 sft

2400 Horizon Ln APT 136, Antioch, CA, 94509

3 Bed
2 Bath
1206 sft

66 Villa Circle, Fairfield, CA, 94533

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 Rio Vista at 2313 Serenity Dr, Rio Vista, CA, 94571 generates $3,120/mo in rent and, after a $1,711/mo payment, leaves $533/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $6,391/yr on $115,859 invested. Return on cash invested sits at 25.42% in year one, and rental yield is 10.71% on a $349,500 entry. Equity gained on principal adds $2,255/yr, while 5% annual appreciation builds toward $96,560 over five years. Five-year ROI reaches 134.02% and total cumulative return in cash sums $155,269. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.

Multi Family

Built in 2024

3,162 sqft lot

$N/A/sqft

$425 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94571, Rio Vista, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,809 (100%)
Owner Occupied HU	4,295 (73.9%)
Renter Occupied HU	1,029 (17.7%)
Vacant Housing Units	485 ( 8.3%)
Median Home Value	$571,376
Average Home Value	$575,942