24585 Rose TerraceWillitsCA95490
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 Willits at 24585 Rose Terrace, Willits, CA, 95490 earns $755/mo cash flow from $3,012/mo rent with a $1,786/mo payment. Total monthly income totals $3,012/mo, and annual cash flow totals $9,054/yr on $120,998 capital. ROI tracks 27.39% on current figures, and rental yield reads 9.9% at a $365,000 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,843 over five years. Five-year ROI reaches 142.97% and total cumulative return in cash sums $172,987. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,012/mo property income instead of your personal income.
Single Family
Built in 2005
4,556 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95490, Willits, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,299 (100%) |
| Owner Occupied HU | 3,598 (57.1%) |
| Renter Occupied HU | 1,999 (31.7%) |
| Vacant Housing Units | 702 (11.1%) |
| Median Home Value | $441,899 |
| Average Home Value | $534,340 |
Housing Distribution
Address Breakdown
Residential
5,458
Single Family
5,178
Multi-Family
280
Businesses
526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Ford • Compass
Mls Name: BAREIS
Mls ID: #325064270