817 Champagne Cir ECalistogaCA94515
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
Investment property for sale in Calistoga at 817 Champagne Cir E, Calistoga, CA, 94515 uses $81,218 cash to close to unlock $5,850/yr annual cash flow and $488/mo monthly cash flow. Total monthly income runs $2,003/mo, and a $1,199/mo payment keeps the spread at $488/mo. Purchase price stands at $245,000, and rental yield measures 9.81% with $2,003/mo rent. Return on cash invested shows 27.11% in year one, and 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 141.49% and total cumulative return in cash records $114,912. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,003/mo property income covering a $1,199/mo payment rather than investor’s personal income.
Manufactured
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94515, Calistoga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,281 (100%) |
| Owner Occupied HU | 1,573 (47.9%) |
| Renter Occupied HU | 1,132 (34.5%) |
| Vacant Housing Units | 576 (17.6%) |
| Median Home Value | $926,881 |
| Average Home Value | $1,090,348 |
Housing Distribution
Address Breakdown
Residential
2,972
Single Family
2,810
Multi-Family
162
Businesses
424
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mari B Giblin • Century 21 Epic
Mls Name: BAREIS
Mls Provider:
Mls ID: #325004389
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.