318 Great Jones St, Fairfield, CA, 94533 | $378/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

8 Bed
4 Bath
3200 sft

361 S 2nd Street, Dixon, CA, 95620

2 Bed
1 Bath
1472 sft

140 S 2nd St, Dixon, CA, 95620

2 Bed
1 Bath
800 sft

105 Obrien Cir, Vallejo, CA, 94589

2 Bed
2 Bath
1064 sft

206 Shirley Court, Napa, CA, 94558

Nearby investment properties with comparable prices

2 Bed
2 Bath
1536 sft

2555 Flosden Road #117, American Canyon, CA, 94503

2 Bed
2 Bath
884 sft

8 Lancaster Cir APT 130, Bay Point, CA, 94565

3 Bed
2 Bath
1500 sft

2555 Flosden Road #8, American Canyon, CA, 94503

3 Bed
2 Bath
1058 sft

287 Lighthouse Dr, Vallejo, CA, 94590

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 Fairfield at 318 Great Jones St, Fairfield, CA, 94533 generates $2,850/mo in rent and, after a $1,909/mo payment, leaves $378/mo in cash flow. Total monthly income is $2,850/mo, and annual cash flow is $4,537/yr on $129,285 invested. Return on cash invested sits at 23.42% in year one, and rental yield is 8.77% on a $389,999 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 121.89% and total cumulative return in cash sums $157,580. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,850/mo property income rather than buyer’s personal income.

Single Family

Built in 1944

4,792 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94533, Fairfield, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,202 (100%)
Owner Occupied HU	14,846 (54.6%)
Renter Occupied HU	11,209 (41.2%)
Vacant Housing Units	1,147 ( 4.2%)
Median Home Value	$587,995
Average Home Value	$619,055