3592 Pine Terrace DrKelseyvilleCA95451
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
Investment property for sale in Kelseyville at 3592 Pine Terrace Dr, Kelseyville, CA, 95451 earns $1,090/mo cash flow from $4,709/mo rent with a $2,863/mo payment. Total monthly income totals $4,709/mo, and annual cash flow totals $13,084/yr on $192,465 capital. ROI tracks 26.86% on current figures, and rental yield reads 9.66% at a $585,000 purchase. Equity gained on principal adds $3,775/yr, and 5% annual appreciation supports $161,625 over five years. Five-year ROI reaches 140.08% and total cumulative return in cash sums $269,610. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,709/mo property income instead of your personal income.
Single Family
Built in 2004
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95451, Kelseyville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,220 (100%) |
| Owner Occupied HU | 3,583 (57.6%) |
| Renter Occupied HU | 1,277 (20.5%) |
| Vacant Housing Units | 1,360 (21.9%) |
| Median Home Value | $420,577 |
| Average Home Value | $450,025 |
Housing Distribution
Address Breakdown
Residential
5,068
Single Family
5,068
Multi-Family
0
Businesses
295
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cassie Pivniska • Pivniska Real Estate Group
Mls Name: CRMLS
Mls ID: #LC25148118