8154 D St, Windsor, CA, 95492 | $523/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
1518 sft

11 Kidd Creek Rd, Cazadero, CA, 95421

Rental Income+ 1 more

2 Bed
1 Bath
672 sft

14755 Armstrong Woods Rd SPC 10, Guerneville, CA, 95446

2 Bed
2 Bath
1606 sft

14235 Armstrong Woods Road, Guerneville, CA, 95446

3 Bed
2 Bath
1560 sft

88 Norfolk Drive, Santa Rosa, CA, 95401

Nearby investment properties with comparable prices

2 Bed
2 Bath
960 sft

9 Las Casitas Dr, Rohnert Park, CA, 94928

2 Bed
2 Bath
1056 sft

1945 Piner Road #16, Santa Rosa, CA, 95403

2 Bed
2 Bath
1440 sft

33 Magnolia Drive, Calistoga, CA, 94515

3 Bed
2 Bath
1344 sft

3230 Saint Martin Way, Sebastopol, CA, 95472

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 Windsor at 8154 D St, Windsor, CA, 95492 offers a 9.62% rental yield on a $285,500 purchase with $2,289/mo rent. Total monthly income registers $2,289/mo, and a $1,397/mo payment leaves $523/mo available for distribution. Annual cash flow reaches $6,279/yr on $94,643 to close, and return on cash invested stands at 26.54% in year one. Equity gained on principal adds $1,842/yr while 5% annual appreciation supports $78,878 over five years. Portfolio math shows five-year ROI at 138.45% and total cumulative return in cash at $131,035. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,289/mo property income against a $1,397/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2023

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95492, Windsor, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,446 (100%)
Owner Occupied HU	7,510 (71.9%)
Renter Occupied HU	2,334 (22.3%)
Vacant Housing Units	602 ( 5.8%)
Median Home Value	$784,144
Average Home Value	$797,671