613 3rd Ave, Crockett, CA, 94525 | $1,514/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1225 sft

1264 Belfair Dr, Pinole, CA, 94564

3 Bed
1 Bath
1110 sft

326 Ladera Drive, Vallejo, CA, 94591

3 Bed
2 Bath
1064 sft

718 Carpino Ave, Pittsburg, CA, 94565

3 Bed
2 Bath
1438 sft

2120 Merritt Place, Fairfield, CA, 94533

Nearby investment properties with comparable prices

1 Bed
1 Bath
897 sft

196 Nantucket Ln, Vallejo, CA, 94590

2 Bed
1 Bath
1054 sft

2940 Tice Creek Dr APT 6, Walnut Creek, CA, 94595

3 Bed
2 Bath
1058 sft

535 Lighthouse Drive, Vallejo, CA, 94590

2 Bed
1 Bath
780 sft

2520 Walters Way APT 5, Concord, CA, 94520

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 Crockett at 613 3rd Ave, Crockett, CA, 94525 priced at $375,000 converts $3,917/mo rent into $1,514/mo cash flow after a $1,835/mo obligation. Total monthly income equals $3,917/mo, and annual cash flow totals $18,170/yr on $124,313 invested. Return on cash invested prints 34.53% in year one, and rental yield reads 12.53% against a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation compiles into $103,606 by year five. Five-year ROI reaches 181.54% and total cumulative return in cash sums $225,675. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,917/mo property income covering a $1,835/mo payment, not borrower’s personal income.

Multi Family

Built in 1900

2,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,666 (100%)
Owner Occupied HU	746 (44.8%)
Renter Occupied HU	780 (46.8%)
Vacant Housing Units	140 ( 8.4%)
Median Home Value	$735,380
Average Home Value	$780,566