Napa
Investment Analysis

Napa, CA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
31
Investment Score
Rent
Cap Rate (Est.)
1.7%
Gross Yield
2.9%
P/R Ratio
26.6x
YoY Growth
-4.0%
Median Home Price
$845,000
Average Rent (1BR)
$2,043/mo
Median Income
$103,601
Population
77,486

Investment Breakdown

20
Value Score
10
Growth Score
71
Safety Score
38
Afford Score

Napa has a price-to-rent ratio of 26.6x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.7% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -4.0% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,043
Annual Gross $24,516

Est. Monthly Expenses

Property Tax (~1.5%) -$1,056
Insurance (~0.5%) -$352
Maintenance (~1%) -$704
Est. Net Cash Flow -$70/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Napa Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$858K2027$917Kโ–ฒ 6.9%2028$931Kโ–ฒ 8.6%20232024Now
$977K$814K
Current
$845K
2026
Projected
$917K
โ†‘ 6.9% by 2027
Projected
$931K
โ†‘ 8.6% by 2028
5yr CAGR:+2.4%
Confidence:Low
Rยฒ:0.36
โ–ผ

Our Napa housing market forecast for 2026-2028 points toward a period of stabilization rather than dramatic growth. The recent YoY price decline of -4.0% signals a cooling period after years of appreciation, with the median home price now at $857,529. For those asking will Napa home prices drop further, the data suggests a soft landing is more likely than a crash. The market temperature of 56/100 and a Risk Grade of B indicate moderate conditions, supported by a five-year CAGR of 2.6% which reflects a return to more sustainable, historical norms. Affordability remains a key constraint, but luxury demand and the area's enduring lifestyle appeal will likely prevent steep declines.

Looking ahead to Napa real estate Napa 2027, local economic factors will heavily influence trajectory. The tourism and premium wine industries, central to Napa's economy, are expected to provide a stable foundation for housing demand, though broader economic headwinds could temper buyer enthusiasm. The current price-to-rent ratio of 30.2xโ€”significantly above the national average of 18xโ€”and a "RENT" verdict highlight that purchasing is less financially attractive than leasing, which may suppress investor activity. With homes averaging 63 days on the market, sellers must price realistically. The forecast is balanced: while the 5-year price range of $753,914 โ€“ $903,638 shows resilience, expect modest appreciation at best, with the market favoring well-priced properties over speculative gains.

Projected Cap Rate (2027)
1.7%
5yr CAGR
+2.4%

Job Market

Unemployment 5.2%
National avg: 3.7%
Job Growth (YoY) +1.5%

Healthcare

78
Score
Good

Risk Factors

Overvalued Market
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.1%
Months Supply 5.6
Price Drops 19%
Gone in 2 Wks 24%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Napa.

Total ROI
-156%
on $169,000 invested
Annual ROI
NaN%
compounded
Total Return
-$263,810
appreciation + cashflow
Mo. Cash Flow
-$4,579
year 1 estimate
Equity Growth Over 5 Years
Y1176kY2183kY3191kY4200kY5209k
Appreciation
$0
Cash Flow
-$263,810
Final Equity
$208,615

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Napa

Property

Purchase Price$845,000
Monthly Rent$2,043
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$4,006
Monthly Cash Flow
-$48,073/ year
-28.4%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$2,043
โˆ’ Mortgage (P&I)$4,273
โˆ’ Property Tax$845
โˆ’ Insurance$125
โˆ’ Maintenance$704
โˆ’ Vacancy Loss$102
= Net Cash Flow-$4,006

Investment Summary

Down Payment
$169,000
Loan Amount
$676,000
Total Monthly Expenses
$6,049
Gross Yield
2.9%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026