Residence 3 Plan, Waterford Village at Vanden MeadowsVacavilleCA95687
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 Vacaville at Residence 3 Plan, Waterford Village at Vanden Meadows, Vacaville, CA, 95687 priced at $724,950 pairs $6,499/mo rent with $2,015/mo cash flow after a $3,548/mo payment. Total monthly income equals $6,499/mo, and annual cash flow comes to $24,175/yr on $238,509 invested. Return on cash invested is 30.2% in year one, and rental yield stands at 10.76% on a $724,950 basis. Equity gained on principal adds $4,678/yr, and 5% annual appreciation accumulates to $200,290 by year five. Five-year ROI measures 157.97% and total cumulative return in cash reaches $376,777. For financing, Ziffy Mortgage’s DSCR program evaluates $6,499/mo property income against a $3,548/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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 |
Housing Distribution
Address Breakdown
Residential
25,066
Single Family
20,621
Multi-Family
4,445
Businesses
878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Jezycki • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A