Residence 1 Plan, Patina at RiverSound NapaNapaCA94558
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
Investment property for sale in Napa at Residence 1 Plan, Patina at RiverSound Napa, Napa, CA, 94558 with 5% annual appreciation on a $944,861 basis while $6,078/mo rent supports operations. Total monthly income totals $6,078/mo and a $4,625/mo payment preserves $233/mo for cash returns. Annual cash flow comes to $2,791/yr on $310,859 deployed, and return on cash invested reaches 20.96% in year one. Equity gained on principal adds $6,097/yr, and five-year appreciation sums $261,048 alongside rental yield of 7.72%. Five-year ROI measures 108.43% and total cumulative return in cash totals $337,076.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,078/mo property income versus a $4,625/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94558, Napa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,878 (100%) |
| Owner Occupied HU | 16,149 (57.9%) |
| Renter Occupied HU | 8,832 (31.7%) |
| Vacant Housing Units | 2,897 (10.4%) |
| Median Home Value | $912,802 |
| Average Home Value | $1,037,869 |
Housing Distribution
Address Breakdown
Residential
26,317
Single Family
22,611
Multi-Family
3,706
Businesses
2,053
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Brookfield Residential
Mls Name: Brookfield Residential
Mls Provider:
Mls ID: #N/A