26228 Otter DrWillitsCA95490
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 26228 Otter Dr, Willits, CA, 95490 uses $119,340 cash to close to unlock $9,108/yr annual cash flow and $759/mo monthly cash flow. Total monthly income runs $3,013/mo, and a $1,762/mo payment keeps the spread at $759/mo. Purchase price stands at $360,000, and rental yield measures 10.04% with $3,013/mo rent. Return on cash invested shows 27.54% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 143.85% and total cumulative return in cash records $171,669. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,013/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 1985
10,019 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: Bud Thompson • RE/MAX Gold - Selzer and Assoc
Mls Name: BAREIS
Mls Provider:
Mls ID: #325032295
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.