32 Bridgegate WayNapaCA94559
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 32 Bridgegate Way, Napa, CA, 94559 priced at $433,800 converts $3,200/mo rent into after a $2,123/mo obligation. Total monthly income equals $3,200/mo. Return on cash invested prints 18.09% in year one, and rental yield reads 8.85% against a $433,800 entry. Equity gained on principal adds $2,799/yr, while 5% annual appreciation compiles into $119,851 by year five. Five-year ROI reaches 95.29% and total cumulative return in cash sums $137,036. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,200/mo property income covering a $2,123/mo payment, not borrower’s personal income.
Condo
Built in 1999
901.69 sqft lot
$N/A/sqft
$495 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94559, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,935 (100%) |
| Owner Occupied HU | 5,036 (42.2%) |
| Renter Occupied HU | 5,654 (47.4%) |
| Vacant Housing Units | 1,245 (10.4%) |
| Median Home Value | $942,495 |
| Average Home Value | $1,048,604 |
Housing Distribution
Address Breakdown
Residential
11,614
Single Family
9,123
Multi-Family
2,491
Businesses
1,756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeffrey Sickler • Coldwell Banker B of V-Napa
Mls Name: BAREIS
Mls Provider:
Mls ID: #325065997
Disclaimer: All data, photos, visualizations, and information regarding a property, including the property's compliance with state and local legal requirements and all measurements and calculations of area, have been obtained from various sources, and may include such material that has been generated by use of artificial intelligence. Such information and material have not been and will not be verified for accuracy by the listing broker or the multiple listing service, and are not guaranteed as complete, accurate or reliable. Such information and material should be independently reviewed and verified for accuracy. This information and material are intended for the personal use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.