10065 Melody Rd, Smartsville, CA, 95977 | $2,745/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
960 sft

4363 Gambah Dr, Auburn, CA, 95602

2 Bed
3 Bath
1923 sft

18288 Mountaintop Ln, Grass Valley, CA, 95949

4 Bed
2 Bath
1868 sft

1527 Puddle Dr, Linda, CA, 95901

2 Bed
2 Bath
1536 sft

19336 Wildflower Dr, Penn Valley, CA, 95946

Nearby investment properties with comparable prices

2 Bed
2 Bath
1868 sft

10124 Hidden Springs Dr, Grass Valley, CA, 95949

2 Bed
2 Bath
1222 sft

17697 Leal Ln, Brownsville, CA, 95919

2 Bed
2 Bath
1152 sft

3765 Grass Valley Hwy SPC 14, Auburn, CA, 95602

3 Bed
2 Bath
1104 sft

6057 Griffith Ave SPACE 53, Marysville, CA, 95901

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 Smartsville at 10065 Melody Rd, Smartsville, CA, 95977 listed at $125,000 pairs $3,518/mo rent with a $612/mo payment to leave $2,745/mo cash flow. Total monthly income runs $3,518/mo, and annual cash flow reaches $32,934/yr on $41,438 cash to close. Return on cash invested measures 99.39% in year one, and rental yield registers 33.77% at a $125,000 basis. Equity gained on principal adds $807/yr, and annual property appreciation at 5% supports $34,535 by year five. Five-year ROI tracks 529.1% and total cumulative return in cash totals $219,245. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,518/mo property income relative to a $612/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Lot

Built in N/A

5 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