4007 Pharo PlKelseyvilleCA95451
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 4007 Pharo Pl, Kelseyville, CA, 95451 offers a 10.7% rental yield on a $274,888 purchase with $2,452/mo rent. Total monthly income registers $2,452/mo, and a $1,345/mo payment leaves $752/mo available for distribution. Annual cash flow reaches $9,023/yr on $91,125 to close, and return on cash invested stands at 29.81% in year one. Equity gained on principal adds $1,774/yr while 5% annual appreciation supports $75,946 over five years. Portfolio math shows five-year ROI at 155.94% and total cumulative return in cash at $142,104. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,452/mo property income against a $1,345/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1991
3.17 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: Gina Chiodo • RE/MAX Gold Lake County
Mls Name: CRMLS
Mls ID: #LC25143568