36 Bridgegate WayNapaCA94558
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 36 Bridgegate Way, Napa, CA, 94558 priced at $425,000 pairs $3,898/mo rent with $1,269/mo cash flow after a $2,080/mo payment. Total monthly income equals $3,898/mo, and annual cash flow comes to $15,228/yr on $140,888 invested. Return on cash invested is 30.72% in year one, and rental yield stands at 11.01% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 160.83% and total cumulative return in cash reaches $226,589. For financing, Ziffy Mortgage’s DSCR program evaluates $3,898/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1998
470.45 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: Linda Glass • Davidson & Bennett Real Estate
Mls Name: BAREIS
Mls ID: #325097842