82 Belvedere Ct, Napa, CA, 94559 | $1,754/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2015 sft

1096 Flowering Ash Dr, Hercules, CA, 94547

4 Bed
4 Bath
2515 sft

2309 Waterside Dr, Fairfield, CA, 94533

5 Bed
4 Bath
2951 sft

1238 Darling Street, Napa, CA, 94558

3 Bed
4 Bath
2138 sft

175 Splittail Way, Napa, CA, 94558

Nearby investment properties with comparable prices

3 Bed
2 Bath
1453 sft

116 Yosemite Cir, Vacaville, CA, 95687

3 Bed
1 Bath
1020 sft

748 Beechwood Ave, Vallejo, CA, 94591

3 Bed
2 Bath
1218 sft

907 Waterford Pl, Pinole, CA, 94564

4 Bed
2 Bath
1824 sft

610 Placer Ln, Suisun City, CA, 94585

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 Napa at 82 Belvedere Ct, Napa, CA, 94559 listed at $559,000 pairs $5,642/mo rent with a $2,736/mo payment to leave $1,754/mo cash flow. Total monthly income runs $5,642/mo, and annual cash flow reaches $21,047/yr on $183,911 cash to close. Return on cash invested measures 31.5% in year one, and rental yield registers 12.11% at a $559,000 basis. Equity gained on principal adds $3,607/yr, and annual property appreciation at 5% supports $154,441 by year five. Five-year ROI tracks 165.99% and total cumulative return in cash totals $305,271. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,642/mo property income relative to a $2,736/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1979

1,451 sqft lot

$N/A/sqft

$430 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94559, Napa, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,935 (100%)
Owner Occupied HU	5,036 (42.2%)
Renter Occupied HU	5,654 (47.4%)
Vacant Housing Units	1,245 (10.4%)
Median Home Value	$942,495
Average Home Value	$1,048,604