2661 Brown St, Napa, CA, 94558 | $1,072/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2096 sft

551 Stonewood Dr, Vacaville, CA, 95687

6 Bed
3 Bath
3600 sft

325 Stoneridge Cir, Vacaville, CA, 95687

2 Bed
3 Bath
1599 sft

577 6th St W, Sonoma, CA, 95476

3 Bed
3 Bath
2306 sft

103 Camino Del Sol, Vallejo, CA, 94591

Nearby investment properties with comparable prices

3 Bed
2 Bath
1080 sft

401 Mark Ave, Vallejo, CA, 94589

2 Bed
3 Bath
1586 sft

1132 Waltz Court, Vallejo, CA, 94591

3 Bed
2 Bath
1124 sft

317 Grape Street, Vacaville, CA, 95688

3 Bed
1 Bath
1088 sft

616 Emperor Drive, Suisun City, CA, 94585

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

Investment property for sale in Napa at 2661 Brown St, Napa, CA, 94558 listed at $599,000 pairs $4,778/mo rent with a $2,932/mo payment to leave $1,072/mo cash flow. Total monthly income runs $4,778/mo, and annual cash flow reaches $12,867/yr on $197,071 cash to close. Return on cash invested measures 26.59% in year one, and rental yield registers 9.57% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 138.64% and total cumulative return in cash totals $273,214. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,778/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1958

7,802 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94558, Napa, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,878 (100%)
Owner Occupied HU	16,149 (57.9%)
Renter Occupied HU	8,832 (31.7%)
Vacant Housing Units	2,897 (10.4%)
Median Home Value	$912,802
Average Home Value	$1,037,869