3192 Laurel StNapaCA94558
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 Napa at 3192 Laurel St, Napa, CA, 94558 generates $4,595/mo in rent and, after a $3,014/mo payment, leaves $702/mo in cash flow. Total monthly income is $4,595/mo, and annual cash flow is $8,428/yr on $202,627 invested. Return on cash invested sits at 24.22% in year one, and rental yield is 8.95% on a $615,888 entry. Equity gained on principal adds $3,974/yr, while 5% annual appreciation builds toward $170,159 over five years. Five-year ROI reaches 126.11% and total cumulative return in cash sums $255,536. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,595/mo property income rather than buyer’s personal income.
Single Family
Built in 1941
5,626 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94558, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,878 (100%) |
| Owner Occupied HU | 16,149 (57.9%) |
| Renter Occupied HU | 8,832 (31.7%) |
| Vacant Housing Units | 2,897 (10.4%) |
| Median Home Value | $912,802 |
| Average Home Value | $1,037,869 |
Housing Distribution
Address Breakdown
Residential
26,317
Single Family
22,611
Multi-Family
3,706
Businesses
2,053
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tom Huong Tran • SALA Homes & Associates
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML81978793
Disclaimer: Based on information from the MLSListings MLS as of 2024-10-18 16:42:34 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.