301 Three Rivers WayRio VistaCA94571
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 Rio Vista at 301 Three Rivers Way, Rio Vista, CA, 94571 priced at $499,000 pairs $3,964/mo rent with $405/mo cash flow after a $2,442/mo payment. Total monthly income equals $3,964/mo, and annual cash flow comes to $4,864/yr on $165,419 invested. Return on cash invested is 22.85% in year one, and rental yield stands at 9.53% on a $499,000 basis. Equity gained on principal adds $3,220/yr, and 5% annual appreciation accumulates to $137,865 by year five. Five-year ROI measures 119.86% and total cumulative return in cash reaches $198,270. For financing, Ziffy Mortgage’s DSCR program evaluates $3,964/mo property income against a $2,442/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2012
7,061 sqft lot
$N/A/sqft
$285 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94571, Rio Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,809 (100%) |
| Owner Occupied HU | 4,295 (73.9%) |
| Renter Occupied HU | 1,029 (17.7%) |
| Vacant Housing Units | 485 ( 8.3%) |
| Median Home Value | $571,376 |
| Average Home Value | $575,942 |
Housing Distribution
Address Breakdown
Residential
5,683
Single Family
5,508
Multi-Family
175
Businesses
325
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marc Palos • eXp Realty of California, Inc.
Mls Name: MetroList Services of CA
Mls ID: #325104148