962 Marina DriveNapaCA94559
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 Napa at 962 Marina Drive, Napa, CA, 94559 generates $4,337/mo in rent and, after a $2,961/mo payment, leaves $595/mo in cash flow. Total monthly income is $4,337/mo, and annual cash flow is $7,134/yr on $199,045 invested. Return on cash invested sits at 23.64% in year one, and rental yield is 8.6% on a $605,000 entry. Equity gained on principal adds $3,904/yr, while 5% annual appreciation builds toward $167,150 over five years. Five-year ROI reaches 122.85% and total cumulative return in cash sums $244,522. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,337/mo property income rather than buyer’s personal income.
Condo
Built in 1975
596.77 sqft lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
11,614
Single Family
9,123
Multi-Family
2,491
Businesses
1,756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Pujals • Homestead Real Estate
Mls Name: BAREIS
Mls ID: #325103990