319 Crystal Downs Dr, Rio Vista, CA, 94571 | $14/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1439 sft

706 Livingston Pl, Rio Vista, CA, 94571

2 Bed
2 Bath
1520 sft

293 Mandarin Circle, Vacaville, CA, 95687

2 Bed
2 Bath
1248 sft

171 Sunset Way, Pittsburg, CA, 94565

4 Bed
2 Bath
1386 sft

490 South Ct, Dixon, CA, 95620

Nearby investment properties with comparable prices

3 Bed
1 Bath
1000 sft

284 Barquentine Ct, Pittsburg, CA, 94565

2 Bed
2 Bath
2048 sft

338 Gold Hills Dr, Rio Vista, CA, 94571

3 Bed
2 Bath
1988 sft

740 Linda Vista Way, Rio Vista, CA, 94571

3 Bed
2 Bath
1134 sft

2113 Sunhaven Ct, Fairfield, CA, 94533

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 Rio Vista at 319 Crystal Downs Dr, Rio Vista, CA, 94571 priced at $524,900 converts $3,612/mo rent into $14/mo cash flow after a $2,569/mo obligation. Total monthly income equals $3,612/mo, and annual cash flow totals $167/yr on $172,692 invested. Return on cash invested prints 20.16% in year one, and rental yield reads 8.26% against a $524,900 entry. Equity gained on principal adds $3,387/yr, while 5% annual appreciation compiles into $145,020 by year five. Five-year ROI reaches 105.01% and total cumulative return in cash sums $181,345. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,612/mo property income covering a $2,569/mo payment, not borrower’s personal income.

Single Family

Built in 2003

5,850 sqft lot

$N/A/sqft

$282 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