10077 Hard Rock Rd, Rough And Ready, CA, 95975 | $1,405/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1400 sft

13786 Moonshine Rd, Camptonville, CA, 95922

3 Bed
2 Bath
806 sft

9402 Yuba Ranch Way, Oregon House, CA, 95962

2 Bed
2 Bath
1388 sft

9231 La Porte Rd, Brownsville, CA, 95919

1 Bed
2 Bath
1360 sft

17385 Ashbury Way, Camptonville, CA, 95922

Nearby investment properties with comparable prices

3 Bed
2 Bath
2083 sft

12998 Quaker Hill Cross Rd, Nevada City, CA, 95959

- Bed
- Bath
- sft

13948 Golden Star Rd #6, Grass Valley, CA, 95949

4 Bed
2 Bath
1680 sft

13932 Meda Dr, Grass Valley, CA, 95949

2 Bed
2 Bath
1274 sft

10123 Hidden Springs Dr #226, Grass Valley, CA, 95949

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 Rough And Ready at 10077 Hard Rock Rd, Rough And Ready, CA, 95975 priced at $159,900 converts $2,395/mo rent into $1,405/mo cash flow after a $783/mo obligation. Total monthly income equals $2,395/mo, and annual cash flow totals $16,866/yr on $53,007 invested. Return on cash invested prints 51.73% in year one, and rental yield reads 17.97% against a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation compiles into $44,177 by year five. Five-year ROI reaches 273.51% and total cumulative return in cash sums $144,978. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,395/mo property income covering a $783/mo payment, not borrower’s personal income.

Lot

Built in N/A

3.42 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95975, Rough And Ready, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	961 (100%)
Owner Occupied HU	701 (72.9%)
Renter Occupied HU	138 (14.4%)
Vacant Housing Units	122 (12.7%)
Median Home Value	$619,885
Average Home Value	$609,319