3742 Primrose DriveWillitsCA95490
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 Willits at 3742 Primrose Drive, Willits, CA, 95490 generates $2,567/mo in rent and, after a $1,512/mo payment, leaves $656/mo in cash flow. Total monthly income is $2,567/mo, and annual cash flow is $7,870/yr on $102,434 invested. Return on cash invested sits at 27.59% in year one, and rental yield is 9.97% on a $309,000 entry. Equity gained on principal adds $1,994/yr, while 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 144.04% and total cumulative return in cash sums $147,545. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,567/mo property income rather than buyer’s personal income.
Manufactured
Built in 2003
7,771 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95490, Willits, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,299 (100%) |
| Owner Occupied HU | 3,598 (57.1%) |
| Renter Occupied HU | 1,999 (31.7%) |
| Vacant Housing Units | 702 (11.1%) |
| Median Home Value | $441,899 |
| Average Home Value | $534,340 |
Housing Distribution
Address Breakdown
Residential
5,458
Single Family
5,178
Multi-Family
280
Businesses
526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew C Ceja • W Real Estate
Mls Name: BAREIS
Mls ID: #325066744