620 Barnacle WaySuisun CityCA94585
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 Suisun City at 620 Barnacle Way, Suisun City, CA, 94585 priced at $484,000 converts $3,259/mo rent into $265/mo cash flow after a $2,369/mo obligation. Total monthly income equals $3,259/mo, and annual cash flow totals $3,178/yr on $160,446 invested. Return on cash invested prints 21.89% in year one, and rental yield reads 8.08% against a $484,000 entry. Equity gained on principal adds $3,123/yr, while 5% annual appreciation compiles into $133,720 by year five. Five-year ROI reaches 113.45% and total cumulative return in cash sums $182,028. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,259/mo property income covering a $2,369/mo payment, not borrower’s personal income.
Single Family
Built in 1978
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94585, Suisun City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,828 (100%) |
| Owner Occupied HU | 6,337 (64.5%) |
| Renter Occupied HU | 3,048 (31.0%) |
| Vacant Housing Units | 443 ( 4.5%) |
| Median Home Value | $604,588 |
| Average Home Value | $653,104 |
Housing Distribution
Address Breakdown
Residential
9,515
Single Family
8,647
Multi-Family
868
Businesses
666
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zach Powell • Coldwell Banker Kappel Gateway
Mls Name: BAREIS
Mls ID: #325074565