10054 Red Ln, Smartsville, CA, 95977 | $3,810/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3666 sft

425 Lake Estates Dr, Meadow Vista, CA, 95722

3 Bed
2 Bath
2368 sft

22814 Saint Helena Dr, Smartsville, CA, 95977

3 Bed
2 Bath
1734 sft

1455 Meadow Vista Rd, Meadow Vista, CA, 95722

4 Bed
5 Bath
3549 sft

16000 Southridge Rd, Penn Valley, CA, 95946

Nearby investment properties with comparable prices

Rental Income+ 1 more

2 Bed
1 Bath
988 sft

10991 Woodchuck Ct, Penn Valley, CA, 95946

2 Bed
1 Bath
1305 sft

185 Alpine Dr, Colfax, CA, 95713

3 Bed
2 Bath
1533 sft

10479 Robin Ave, Grass Valley, CA, 95945

3 Bed
2 Bath
966 sft

1005 Jay St, West Linda, CA, 95961

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

Rental property for sale in Smartsville at 10054 Red Ln, Smartsville, CA, 95977 priced at $380,000 pairs $6,178/mo rent with $3,810/mo cash flow after a $1,860/mo payment. Total monthly income equals $6,178/mo, and annual cash flow comes to $45,725/yr on $125,970 invested. Return on cash invested is 56.21% in year one, and rental yield stands at 19.51% on a $380,000 basis. Equity gained on principal adds $2,452/yr, and 5% annual appreciation accumulates to $104,987 by year five. Five-year ROI measures 297.56% and total cumulative return in cash reaches $374,833. For financing, Ziffy Mortgage’s DSCR program evaluates $6,178/mo property income against a $1,860/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1975

4.40 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95977, Smartville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	789 (100%)
Owner Occupied HU	600 (76.0%)
Renter Occupied HU	117 (14.8%)
Vacant Housing Units	72 ( 9.1%)
Median Home Value	$619,845
Average Home Value	$800,579