613 Beelard DriveVacavilleCA95687
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 Vacaville at 613 Beelard Drive, Vacaville, CA, 95687 at $382,500 posts ROI 23.73% with $404/mo cash flow from $3,210/mo rent. Total monthly income equals $3,210/mo, and annual cash flow records $4,847/yr on $126,799 to close. Return on cash invested measures 23.73% and rental yield reads 10.07% at the current $382,500. Equity gained on principal adds $2,468/yr, and 5% annual appreciation supports $105,678 by year five. Five-year ROI prints 124.84% and total cumulative return in cash totals $158,298.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,210/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 1978
871.20 sqft lot
$N/A/sqft
$440 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95687, Vacaville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,485 (100%) |
| Owner Occupied HU | 15,822 (62.1%) |
| Renter Occupied HU | 8,727 (34.2%) |
| Vacant Housing Units | 936 ( 3.7%) |
| Median Home Value | $629,346 |
| Average Home Value | $639,270 |
Housing Distribution
Address Breakdown
Residential
25,066
Single Family
20,621
Multi-Family
4,445
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: AJ Hearn • Realty One Group FOX
Mls Name: BAREIS
Mls Provider:
Mls ID: #325049783
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.