Residence 3 Plan, Luminescence at Liberty, 55+ Active AdultRio VistaCA94571
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 Rio Vista at Residence 3 Plan, Luminescence at Liberty, 55+ Active Adult, Rio Vista, CA, 94571 earns $63/mo cash flow from $3,504/mo rent with a $2,386/mo payment. Total monthly income totals $3,504/mo, and annual cash flow totals $760/yr on $161,606 capital. ROI tracks 20.38% on current figures, and rental yield reads 8.63% at a $487,500 purchase. Equity gained on principal adds $3,146/yr, and 5% annual appreciation supports $134,687 over five years. Five-year ROI reaches 106.52% and total cumulative return in cash sums $172,147. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,504/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94571, Rio Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,809 (100%) |
| Owner Occupied HU | 4,295 (73.9%) |
| Renter Occupied HU | 1,029 (17.7%) |
| Vacant Housing Units | 485 ( 8.3%) |
| Median Home Value | $571,376 |
| Average Home Value | $575,942 |
Housing Distribution
Address Breakdown
Residential
5,683
Single Family
5,508
Multi-Family
175
Businesses
325
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • DeNova Homes
Mls Name: DeNova Homes
Mls ID: #N/A