3 Rose LnNapaCA94559
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
Total monthly income runs $2,920/mo, and a $7,317/mo payment. Purchase price stands at $1,495,000, and rental yield measures 2.34% with $2,920/mo rent. Return on cash invested shows 4.58% in year one, and 5% annual appreciation builds toward $413,041 over five years. Five-year ROI reaches 20.6% and total cumulative return in cash records $99,805. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,920/mo property income covering a $7,317/mo payment rather than investor’s personal income.
Multi Family
Built in 1951
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94559, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,935 (100%) |
| Owner Occupied HU | 5,036 (42.2%) |
| Renter Occupied HU | 5,654 (47.4%) |
| Vacant Housing Units | 1,245 (10.4%) |
| Median Home Value | $942,495 |
| Average Home Value | $1,048,604 |
Housing Distribution
Address Breakdown
Residential
11,614
Single Family
9,123
Multi-Family
2,491
Businesses
1,756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carolyn D Roberts • Coldwell Banker B of V-Napa
Mls Name: BAREIS
Mls Provider:
Mls ID: #324087374
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.