300 E H St SPACE 150, Benicia, CA, 94510 | $1,491/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
644 sft

2800 Laguna Cir APT D, Concord, CA, 94520

1 Bed
1 Bath
644 sft

1740 Laguna St APT C, Concord, CA, 94520

1 Bed
1 Bath
760 sft

1212 Sutter Street, Vallejo, CA, 94590

1 Bed
1 Bath
644 sft

1731 Ellis St APT 42, Concord, CA, 94520

Nearby investment properties with comparable prices

2 Bed
2 Bath
1100 sft

150 Silverado Trail #29, Napa, CA, 94558

2 Bed
2 Bath
1296 sft

150 Silverado Trl UNIT 70, Napa, CA, 94558

2 Bed
2 Bath
1440 sft

71 Pali Way, Pittsburg, CA, 94565

2 Bed
1 Bath
903 sft

2200 Lemontree Way UNIT 3, Antioch, CA, 94509

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

Rental property for sale in Benicia at 300 E H St SPACE 150, Benicia, CA, 94510 generates $2,598/mo in rent and, after a $876/mo payment, leaves $1,491/mo in cash flow. Total monthly income is $2,598/mo, and annual cash flow is $17,889/yr on $59,339 invested. Return on cash invested sits at 50.06% in year one, and rental yield is 17.42% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 264.5% and total cumulative return in cash sums $156,951. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,598/mo property income rather than buyer’s personal income.

Manufactured

Built in 1975

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94510, Benicia, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,237 (100%)
Owner Occupied HU	7,542 (67.1%)
Renter Occupied HU	3,209 (28.6%)
Vacant Housing Units	486 ( 4.3%)
Median Home Value	$813,862
Average Home Value	$830,633