32 Benicia Rd, Vallejo, CA, 94590 | $1,807/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1122 sft

811 York St APT 313, Oakland, CA, 94610

4 Bed
4 Bath
2978 sft

705 Georgia Street, Vallejo, CA, 94590

4 Bed
2 Bath
1852 sft

80 Water St, Bay Point, CA, 94565

2 Bed
2 Bath
887 sft

1945 Trinity Ave APT 8, Walnut Creek, CA, 94596

Nearby investment properties with comparable prices

2 Bed
2 Bath
1144 sft

6363 Christie Ave APT 2727, Emeryville, CA, 94608

1 Bed
1 Bath
688 sft

44 Glenwood, Hercules, CA, 94547

2 Bed
2 Bath
1088 sft

1380 Tree Garden Pl, Concord, CA, 94518

2 Bed
1 Bath
1054 sft

1816 Golden Rain Rd APT 12, Walnut Creek, CA, 94595

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 Vallejo at 32 Benicia Rd, Vallejo, CA, 94590 priced at $415,000 converts $4,595/mo rent into $1,807/mo cash flow after a $2,031/mo obligation. Total monthly income equals $4,595/mo, and annual cash flow totals $21,679/yr on $137,573 invested. Return on cash invested prints 35.67% in year one, and rental yield reads 13.29% against a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,657 by year five. Five-year ROI reaches 188.05% and total cumulative return in cash sums $258,705. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,595/mo property income covering a $2,031/mo payment, not borrower’s personal income.

Single Family

Built in 1945

5,998 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94590, Vallejo, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,974 (100%)
Owner Occupied HU	5,998 (37.5%)
Renter Occupied HU	8,852 (55.4%)
Vacant Housing Units	1,124 ( 7.0%)
Median Home Value	$592,980
Average Home Value	$584,303