4588 Hawaina WayKelseyvilleCA95451
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 4588 Hawaina Way, Kelseyville, CA, 95451 earns $915/mo cash flow from $2,894/mo rent with a $1,566/mo payment. Total monthly income totals $2,894/mo, and annual cash flow totals $10,976/yr on $106,080 capital. ROI tracks 30.26% on current figures, and rental yield reads 10.85% at a $320,000 purchase. Equity gained on principal adds $2,065/yr, and 5% annual appreciation supports $88,410 over five years. Five-year ROI reaches 158.33% and total cumulative return in cash sums $167,955. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,894/mo property income instead of your personal income.
Single Family
Built in 1979
7,413 sqft 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: William Johnson • William Johnson, Broker
Mls Name: CRMLS
Mls ID: #OC25213318