921 Champagne SCalistogaCA94515
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 921 Champagne S, Calistoga, CA, 94515 priced at $168,000 pairs $5,760/mo rent with $4,721/mo cash flow after a $822/mo payment. Total monthly income equals $5,760/mo, and annual cash flow comes to $56,652/yr on $55,692 invested. Return on cash invested is 121.63% in year one, and rental yield stands at 41.14% on a $168,000 basis. Equity gained on principal adds $1,084/yr, and 5% annual appreciation accumulates to $46,415 by year five. Five-year ROI measures 648.32% and total cumulative return in cash reaches $361,061. For financing, Ziffy Mortgage’s DSCR program evaluates $5,760/mo property income against a $822/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: Melissa N Kinsel • NextHome in the Valley
Mls Name: BAREIS
Mls Provider:
Mls ID: #324056684
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.