6 Blackwood CourtNapaCA94558
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 Napa at 6 Blackwood Court, Napa, CA, 94558 priced at $659,900 converts $4,800/mo rent into $718/mo cash flow after a $3,230/mo obligation. Total monthly income equals $4,800/mo, and annual cash flow totals $8,612/yr on $217,107 invested. Return on cash invested prints 24.03% in year one, and rental yield reads 8.73% against a $659,900 entry. Equity gained on principal adds $4,258/yr, while 5% annual appreciation compiles into $182,318 by year five. Five-year ROI reaches 124.89% and total cumulative return in cash sums $271,142. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,800/mo property income covering a $3,230/mo payment, not borrower’s personal income.
Single Family
Built in 1985
10,410 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: #325086403