245 Maple St, Suisun City, CA, 94585 | $1,656/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
936 sft

1012 Pine Street, Vallejo, CA, 94590

1 Bed
1 Bath
644 sft

1600 Laguna St APT H, Concord, CA, 94520

2 Bed
1 Bath
1276 sft

899 Taylor Street, Fairfield, CA, 94533

2 Bed
1 Bath
884 sft

207 Rodgers Street, Vallejo, CA, 94590

Nearby investment properties with comparable prices

2 Bed
2 Bath
1300 sft

9 Palm Dr, Pittsburg, CA, 94565

2 Bed
1 Bath
528 sft

700 Shady Glen Road #24, Vacaville, CA, 95688

2 Bed
1 Bath
861 sft

2500 Springs Road #121, Vallejo, CA, 94591

3 Bed
2 Bath
1344 sft

300 E H St SPACE 62, Benicia, CA, 94510

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 Suisun City at 245 Maple St, Suisun City, CA, 94585 priced at $172,500 converts $2,723/mo rent into $1,656/mo cash flow after a $844/mo obligation. Total monthly income equals $2,723/mo, and annual cash flow totals $19,874/yr on $57,184 invested. Return on cash invested prints 54.66% in year one, and rental yield reads 18.94% against a $172,500 entry. Equity gained on principal adds $1,113/yr, while 5% annual appreciation compiles into $47,659 by year five. Five-year ROI reaches 289.28% and total cumulative return in cash sums $165,422. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,723/mo property income covering a $844/mo payment, not borrower’s personal income.

Lot

Built in N/A

4,792 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94585, Suisun City, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,828 (100%)
Owner Occupied HU	6,337 (64.5%)
Renter Occupied HU	3,048 (31.0%)
Vacant Housing Units	443 ( 4.5%)
Median Home Value	$604,588
Average Home Value	$653,104