335 Pembroke DrVallejoCA94589
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 Vallejo at 335 Pembroke Dr, Vallejo, CA, 94589 priced at $500,000 converts $3,412/mo rent into $248/mo cash flow after a $2,447/mo obligation. Total monthly income equals $3,412/mo, and annual cash flow totals $2,970/yr on $165,750 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 8.19% against a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,141 by year five. Five-year ROI reaches 112.63% and total cumulative return in cash sums $186,692. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,412/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 1978
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94589, Vallejo, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,016 (100%) |
| Owner Occupied HU | 5,801 (57.9%) |
| Renter Occupied HU | 3,729 (37.2%) |
| Vacant Housing Units | 486 ( 4.9%) |
| Median Home Value | $577,913 |
| Average Home Value | $624,934 |
Housing Distribution
Address Breakdown
Residential
9,946
Single Family
8,597
Multi-Family
1,349
Businesses
337
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tim Garton • Messina Realty Inc
Mls Name: BAREIS
Mls Provider:
Mls ID: #325008336
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.