85 Kingston LnCotatiCA94931
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 Cotati at 85 Kingston Ln, Cotati, CA, 94931 priced at $377,000 converts $3,302/mo rent into $594/mo cash flow after a $1,845/mo obligation. Total monthly income equals $3,302/mo, and annual cash flow totals $7,128/yr on $124,976 invested. Return on cash invested prints 25.61% in year one, and rental yield reads 10.51% against a $377,000 entry. Equity gained on principal adds $2,433/yr, while 5% annual appreciation compiles into $104,158 by year five. Five-year ROI reaches 134.77% and total cumulative return in cash sums $168,427. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,302/mo property income covering a $1,845/mo payment, not borrower’s personal income.
Condo
Built in 1984
1,529 sqft lot
$N/A/sqft
$376 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94931, Cotati, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,195 (100%) |
| Owner Occupied HU | 2,342 (55.8%) |
| Renter Occupied HU | 1,684 (40.1%) |
| Vacant Housing Units | 169 ( 4.0%) |
| Median Home Value | $764,402 |
| Average Home Value | $815,549 |
Housing Distribution
Address Breakdown
Residential
3,732
Single Family
3,255
Multi-Family
477
Businesses
551
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anna E Harris • Coldwell Banker Realty
Mls Name: BAREIS
Mls Provider:
Mls ID: #324081859
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.