299 Shasta Dr UNIT 71, Vacaville, CA, 95687 | $2,264/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2320 sft

3022 Vista Grande, Fairfield, CA, 94534

5 Bed
3 Bath
2343 sft

4161 Fairfax Drive, Napa, CA, 94558

3 Bed
2 Bath
1325 sft

751 Virginia Dr, Rio Vista, CA, 94571

4 Bed
3 Bath
1716 sft

1012 Sparrow Lane, Fairfield, CA, 94533

Nearby investment properties with comparable prices

2 Bed
1 Bath
825 sft

2915 N Texas St APT 129, Fairfield, CA, 94533

2 Bed
2 Bath
948 sft

1801 Marshall Road #808, Vacaville, CA, 95687

2 Bed
2 Bath
952 sft

100 Del Rio Court #2, Vacaville, CA, 95687

3 Bed
2 Bath
1330 sft

150 Silverado Trl TRAILER 71, Napa, CA, 94559

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 Vacaville at 299 Shasta Dr UNIT 71, Vacaville, CA, 95687 listed at $355,000 pairs $5,112/mo rent with a $1,738/mo payment to leave $2,264/mo cash flow. Total monthly income runs $5,112/mo, and annual cash flow reaches $27,171/yr on $117,683 cash to close. Return on cash invested measures 43% in year one, and rental yield registers 17.28% at a $355,000 basis. Equity gained on principal adds $2,291/yr, and annual property appreciation at 5% supports $98,080 by year five. Five-year ROI tracks 229.08% and total cumulative return in cash totals $269,592. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,112/mo property income relative to a $1,738/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1987

871.20 sqft lot

$N/A/sqft

$595 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95687, Vacaville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,485 (100%)
Owner Occupied HU	15,822 (62.1%)
Renter Occupied HU	8,727 (34.2%)
Vacant Housing Units	936 ( 3.7%)
Median Home Value	$629,346
Average Home Value	$639,270