935 Cecelia Dr, Glen Ellen, CA, 95442 | $1,174/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1440 sft

7 Redondo Court, Saint Helena, CA, 94574

1 Bed
1 Bath
610 sft

105 Virginia Avenue #2, Sebastopol, CA, 95472

3 Bed
2 Bath
1344 sft

42 Leisure Park Cir, Santa Rosa, CA, 95401

2 Bed
2 Bath
1248 sft

6468 Washington Street #204, Napa, CA, 94559

Nearby investment properties with comparable prices

2 Bed
2 Bath
1344 sft

33 Flosden Road, American Canyon, CA, 94503

2 Bed
2 Bath
1586 sft

2412 Foothill Blvd SPACE 12, Calistoga, CA, 94515

2 Bed
2 Bath
1488 sft

921 Champagne S, Calistoga, CA, 94515

2 Bed
2 Bath
1440 sft

72 Michael Drive, Petaluma, CA, 94954

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 Glen Ellen at 935 Cecelia Dr, Glen Ellen, CA, 95442 priced at $195,000 converts $2,380/mo rent into $1,174/mo cash flow after a $954/mo obligation. Total monthly income equals $2,380/mo, and annual cash flow totals $14,089/yr on $64,643 invested. Return on cash invested prints 41.7% in year one, and rental yield reads 14.65% against a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation compiles into $53,875 by year five. Five-year ROI reaches 219.79% and total cumulative return in cash sums $142,078. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,380/mo property income covering a $954/mo payment, not borrower’s personal income.

Single Family

Built in N/A

2,100 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95442, Glen Ellen, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,740 (100%)
Owner Occupied HU	875 (50.3%)
Renter Occupied HU	480 (27.6%)
Vacant Housing Units	385 (22.1%)
Median Home Value	$1,309,036
Average Home Value	$1,403,000