807 Heron Dr, Suisun City, CA, 94585 | $1,396/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
1408 sft

532 Donaldson Way, American Canyon, CA, 94503

2 Bed
1 Bath
1233 sft

2067 Yajome St, Napa, CA, 94559

2 Bed
3 Bath
1586 sft

1132 Waltz Court, Vallejo, CA, 94591

3 Bed
2 Bath
1116 sft

1878 Solano Way, Concord, CA, 94520

Nearby investment properties with comparable prices

3 Bed
1 Bath
802 sft

703 Capitol St, Vallejo, CA, 94590

Residence 1 Plan, Luminescence at Liberty, 55+ Active Adult

2 Bed
2 Bath
1302 sft

Residence 1 Plan, Luminescence at Liberty, 55+ Active Adult, Rio Vista, CA, 94571

3 Bed
2 Bath
1126 sft

831 Rolling Green Dr, Rio Vista, CA, 94571

3 Bed
1 Bath
1000 sft

284 Barquentine Ct, Pittsburg, CA, 94565

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 Suisun City at 807 Heron Dr, Suisun City, CA, 94585 priced at $524,000 converts $4,638/mo rent into $1,396/mo cash flow after a $2,565/mo obligation. Total monthly income equals $4,638/mo, and annual cash flow totals $16,754/yr on $172,396 invested. Return on cash invested prints 29.78% in year one, and rental yield reads 10.62% against a $524,000 entry. Equity gained on principal adds $3,381/yr, while 5% annual appreciation compiles into $144,772 by year five. Five-year ROI reaches 155.74% and total cumulative return in cash sums $268,495. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,638/mo property income covering a $2,565/mo payment, not borrower’s personal income.

Single Family

Built in 1979

8,712 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