802 Augusta CircleNapaCA94558
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 802 Augusta Circle, Napa, CA, 94558 priced at $1,274,800 pairs $3,130/mo rent with after a $6,240/mo payment. Total monthly income equals $3,130/mo. Return on cash invested is 3.44% in year one, and rental yield stands at 2.95% on a $1,274,800 basis. Equity gained on principal adds $8,226/yr, and 5% annual appreciation accumulates to $352,204 by year five. Five-year ROI measures 15.57% and total cumulative return in cash reaches $64,296. For financing, Ziffy Mortgage’s DSCR program evaluates $3,130/mo property income against a $6,240/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1979
453.02 sqft lot
$N/A/sqft
$2,360 quarterly 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: Zack Sperow • More Estates
Mls Name: BAREIS
Mls Provider:
Mls ID: #325032858
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.