10 Wendy Cir #10, Grass Valley, CA, 95945 | $321/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1440 sft

12318 Pepperwood Cir #228, Auburn, CA, 95603

3 Bed
2 Bath
1248 sft

13875 Meda Dr, Grass Valley, CA, 95949

3 Bed
2 Bath
1128 sft

21200 Todd Valley Rd UNIT 96, Foresthill, CA, 95631

2 Bed
2 Bath
1344 sft

12339 Pepperwood Cir #12339, Auburn, CA, 95603

Nearby investment properties with comparable prices

2 Bed
2 Bath
1440 sft

1605 Grass Valley Hwy SPACE 62, Auburn, CA, 95603

3 Bed
2 Bath
1560 sft

12180 Laurel Dr, Auburn, CA, 95603

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 Grass Valley at 10 Wendy Cir #10, Grass Valley, CA, 95945 offers a 10.65% rental yield on a $149,500 purchase with $1,327/mo rent. Total monthly income registers $1,327/mo, and a $732/mo payment leaves $321/mo available for distribution. Annual cash flow reaches $3,848/yr on $49,559 to close, and return on cash invested stands at 27.67% in year one. Equity gained on principal adds $965/yr while 5% annual appreciation supports $41,304 over five years. Portfolio math shows five-year ROI at 145.22% and total cumulative return in cash at $71,969. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,327/mo property income against a $732/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2003

N/A lot

$N/A/sqft

$975 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95945, Grass Valley, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,659 (100%)
Owner Occupied HU	6,915 (54.6%)
Renter Occupied HU	4,685 (37.0%)
Vacant Housing Units	1,059 ( 8.4%)
Median Home Value	$613,070
Average Home Value	$654,818