Residence 1 Plan, Tramore Village at Vanden Meadows, Vacaville, CA, 95687 | $221/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1904 sft

802 Tree Duck Way, Suisun City, CA, 94585

4 Bed
3 Bath
2102 sft

318 Kilgarvan Court, Vacaville, CA, 95688

3 Bed
2 Bath
1587 sft

5520 Amador Ave #2003, Davis, CA, 95616

3 Bed
2 Bath
1339 sft

1513 SE Alice St, Davis, CA, 95616

Nearby investment properties with comparable prices

3 Bed
2 Bath
1014 sft

357 Acacia Street, Vacaville, CA, 95688

3 Bed
2 Bath
1287 sft

1839 San Juan Street, Fairfield, CA, 94533

2 Bed
1 Bath
946 sft

2307 E 8th St, Davis, CA, 95618

3 Bed
2 Bath
1274 sft

407 Acacia Street, Fairfield, CA, 94533

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

Investment property for sale in Vacaville at Residence 1 Plan, Tramore Village at Vanden Meadows, Vacaville, CA, 95687 offers a 7.85% rental yield on a $622,950 purchase with $4,075/mo rent. Total monthly income registers $4,075/mo, and a $3,049/mo payment leaves $221/mo available for distribution. Annual cash flow reaches $2,656/yr on $204,951 to close, and return on cash invested stands at 21.36% in year one. Equity gained on principal adds $4,020/yr while 5% annual appreciation supports $172,110 over five years. Portfolio math shows five-year ROI at 110.58% and total cumulative return in cash at $226,625. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,075/mo property income against a $3,049/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95687, Vacaville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,485 (100%)
Owner Occupied HU	15,822 (62.1%)
Renter Occupied HU	8,727 (34.2%)
Vacant Housing Units	936 ( 3.7%)
Median Home Value	$629,346
Average Home Value	$639,270