819 E ChampagneCalistogaCA94515
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 Calistoga at 819 E Champagne, Calistoga, CA, 94515 priced at $399,000 pairs $2,846/mo rent with $378/mo cash flow after a $1,953/mo payment. Total monthly income equals $2,846/mo, and annual cash flow comes to $4,531/yr on $132,269 invested. Return on cash invested is 23.33% in year one, and rental yield stands at 8.56% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 121.22% and total cumulative return in cash reaches $160,334. For financing, Ziffy Mortgage’s DSCR program evaluates $2,846/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1978
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: Ervin L Hechavarria • Homestead Real Estate
Mls Name: BAREIS
Mls ID: #325066547