28440 Ryan Creek RdWillitsCA95490
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
Rental property for sale in Willits at 28440 Ryan Creek Rd, Willits, CA, 95490 generates $1,833/mo in rent and, after a $1,321/mo payment, leaves $163/mo in cash flow. Total monthly income is $1,833/mo, and annual cash flow is $1,961/yr on $89,472 invested. Return on cash invested sits at 22.1% in year one, and rental yield is 8.15% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 114.61% and total cumulative return in cash sums $102,546. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,833/mo property income rather than buyer’s personal income.
Single Family
Built in 1942
8.97 Acres 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: Pamela Dela Cruz • Pdc Real Estate & Rentals
Mls Name: Bay East AOR
Mls ID: #41119862