749 Marsh Ct, Napa, CA, 94558 | $1,427/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1970 sft

866 Fruit Stand Circle, Vacaville, CA, 95688

3 Bed
3 Bath
2103 sft

5641 Vanden Rd, Vacaville, CA, 95687

4 Bed
3 Bath
2409 sft

771 Del Mar Cir, Vacaville, CA, 95688

4 Bed
3 Bath
1904 sft

2098 Strauss Drive, Fairfield, CA, 94533

Nearby investment properties with comparable prices

2 Bed
2 Bath
1011 sft

203 Fairoaks Dr, Vacaville, CA, 95688

Investment Property+ 1 more

3 Bed
3 Bath
1605 sft

2041 Severus Dr, Vallejo, CA, 94589

2 Bed
1 Bath
900 sft

1509 Broadway Street, Vallejo, CA, 94590

1 Bed
1 Bath
1043 sft

46 Aspen Meadows Cir, Santa Rosa, CA, 95409

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

Investment property for sale in Napa at 749 Marsh Ct, Napa, CA, 94558 with 5% annual appreciation on a $499,000 basis while $5,032/mo rent supports operations. Total monthly income totals $5,032/mo and a $2,442/mo payment preserves $1,427/mo for cash returns. Annual cash flow comes to $17,124/yr on $165,419 deployed, and return on cash invested reaches 30.26% in year one. Equity gained on principal adds $3,220/yr, and five-year appreciation sums $137,865 alongside rental yield of 12.1%. Five-year ROI measures 159.73% and total cumulative return in cash totals $264,222.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,032/mo property income versus a $2,442/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 1978

1,307 sqft lot

$N/A/sqft

$350 monthly 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