Plan 2 Plan, Splash at One Lake, Fairfield, CA, 94533 | $31/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

The Classics Residence 2 Plan, The Hideaway

3 Bed
2 Bath
1757 sft

The Classics Residence 2 Plan, The Hideaway, Winters, CA, 95694

3 Bed
2 Bath
1604 sft

5 Justin Court, Napa, CA, 94558

4 Bed
3 Bath
2868 sft

357 Currant Dr, Napa, CA, 94558

3 Bed
2 Bath
1407 sft

2776 Elks Way, Napa, CA, 94558

Nearby investment properties with comparable prices

2 Bed
2 Bath
1640 sft

335 Coyote Hollow Ct, Dixon, CA, 95620

4 Bed
2 Bath
1825 sft

Plan 1825 Plan, Violet at Homestead, Dixon, CA, 95620

5 Bed
3 Bath
1874 sft

Plan 1874 Plan, Violet at Homestead, Dixon, CA, 95620

3 Bed
2 Bath
2270 sft

Melody Plan, Sutton at Parklane, Dixon, CA, 95620

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 Fairfield at Plan 2 Plan, Splash at One Lake, Fairfield, CA, 94533 generates $4,589/mo in rent and, after a $3,489/mo payment, leaves $31/mo in cash flow. Total monthly income is $4,589/mo, and annual cash flow is $374/yr on $234,544 invested. Return on cash invested sits at 20.22% in year one, and rental yield is 7.72% on a $712,900 entry. Equity gained on principal adds $4,600/yr, while 5% annual appreciation builds toward $196,961 over five years. Five-year ROI reaches 104.76% and total cumulative return in cash sums $245,710. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,589/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$148 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94533, Fairfield, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,202 (100%)
Owner Occupied HU	14,846 (54.6%)
Renter Occupied HU	11,209 (41.2%)
Vacant Housing Units	1,147 ( 4.2%)
Median Home Value	$587,995
Average Home Value	$619,055