425 W Freeway DriveNapaCA94558
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 Napa at 425 W Freeway Drive, Napa, CA, 94558 uses $154,148 cash to close to unlock $2,116/yr annual cash flow and $176/mo monthly cash flow. Total monthly income runs $3,053/mo, and a $2,276/mo payment keeps the spread at $176/mo. Purchase price stands at $465,000, and rental yield measures 7.88% with $3,053/mo rent. Return on cash invested shows 21.28% in year one, and 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 110.21% and total cumulative return in cash records $169,883. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,053/mo property income covering a $2,276/mo payment rather than investor’s personal income.
Condo
Built in 1980
980.10 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: Stephanie M Van Zandt • Golden Gate Sotheby's
Mls Name: BAREIS
Mls ID: #325066407