827 Bluebill Way, Suisun City, CA, 94585 | $1,537/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3019 sft

1057 Birkdale Drive, Napa, CA, 94559

6 Bed
5 Bath
3720 sft

160 Rolling Sage Cir, Vacaville, CA, 95688

4 Bed
3 Bath
2036 sft

113 Pierre Ct, Vallejo, CA, 94591

3 Bed
2 Bath
1859 sft

870 Hanlon Way, Benicia, CA, 94510

Nearby investment properties with comparable prices

4 Bed
3 Bath
1717 sft

3029 Puffin Circle, Fairfield, CA, 94533

4 Bed
2 Bath
2100 sft

544 N Camino Alto, Vallejo, CA, 94590

2 Bed
2 Bath
1569 sft

2452 Revival Lane, Rio Vista, CA, 94571

2 Bed
2 Bath
1569 sft

2410 Revival Ln, Rio Vista, CA, 94571

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 827 Bluebill Way, Suisun City, CA, 94585 priced at $585,000 pairs $5,156/mo rent with $1,537/mo cash flow after a $2,863/mo payment. Total monthly income equals $5,156/mo, and annual cash flow comes to $18,448/yr on $192,465 invested. Return on cash invested is 29.65% in year one, and rental yield stands at 10.58% on a $585,000 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,625 by year five. Five-year ROI measures 155.03% and total cumulative return in cash reaches $298,374. For financing, Ziffy Mortgage’s DSCR program evaluates $5,156/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1976

5,663 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