Napa, CA — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.3%
Below average
Monthly Cash Flow
-$3,109
After all expenses
Price-to-Rent
20.5
Overpriced for rent
DSCR
0.36
Fails
📊 Key Metrics
- Median Home Price
- $913,914
- Average Rent (3BR)
- $3,720/mo
- Price-to-Rent Ratio
- 20.5(high)
- 1% Rule
- 0.41%(fails — need 1%+)
- Cash-on-Cash Return
- -17.8%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →