423 Gregory St #67, Fairfield, CA, 94533 | $40/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

109 Reef Dr #109, Pittsburg, CA, 94565

3 Bed
2 Bath
1012 sft

70 Lugo Dr, Fairfield, CA, 94533

2 Bed
2 Bath
1628 sft

88 Hilo Dr, Pittsburg, CA, 94565

3 Bed
2 Bath
1152 sft

119 Sunset Lane, Vacaville, CA, 95687

Nearby investment properties with comparable prices

3 Bed
2 Bath
1440 sft

210 Kona Cir, Pittsburg, CA, 94565

2 Bed
2 Bath
1040 sft

47 Lemon Tree Circle, Vacaville, CA, 95687

2 Bed
2 Bath
1320 sft

23 Anchor Drive, Suisun City, CA, 94585

2 Bed
1 Bath
696 sft

74 Anza Court, Fairfield, CA, 94533

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fairfield at 423 Gregory St #67, Fairfield, CA, 94533 generates $1,549/mo in rent and, after a $974/mo payment, leaves $40/mo in cash flow. Total monthly income is $1,549/mo, and annual cash flow is $479/yr on $65,969 invested. Return on cash invested sits at 20.64% in year one, and rental yield is 9.34% on a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 108.55% and total cumulative return in cash sums $71,610. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,549/mo property income rather than buyer’s personal income.

Condo

Built in 1974

436 sqft lot

$N/A/sqft

$216 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94533, Fairfield, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,202 (100%)
Owner Occupied HU	14,846 (54.6%)
Renter Occupied HU	11,209 (41.2%)
Vacant Housing Units	1,147 ( 4.2%)
Median Home Value	$587,995
Average Home Value	$619,055