10120 Stone Arch Dr, Grass Valley, CA, 95949 | $198/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1456 sft

14969 N Country Rd, Grass Valley, CA, 95949

3 Bed
2 Bath
1440 sft

1564 Cottonwood Cir, Auburn, CA, 95603

2 Bed
2 Bath
1440 sft

1576 Mulberry Dr, Grass Valley, CA, 95945

2 Bed
2 Bath
1040 sft

2540 Grass Valley Hwy SPACE 27, Auburn, CA, 95603

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

14969 N Country Rd, Grass Valley, CA, 95949

3 Bed
2 Bath
1440 sft

1564 Cottonwood Cir, Auburn, CA, 95603

2 Bed
2 Bath
930 sft

3765 Grass Valley Hwy SPACE 67, Auburn, CA, 95602

2 Bed
2 Bath
1440 sft

1576 Mulberry Dr, Grass Valley, CA, 95945

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 10120 Stone Arch Dr, Grass Valley, CA, 95949 with 5% annual appreciation on a $110,000 basis while $878/mo rent supports operations. Total monthly income totals $878/mo and a $538/mo payment preserves $198/mo for cash returns. Annual cash flow comes to $2,375/yr on $36,465 deployed, and return on cash invested reaches 26.42% in year one. Equity gained on principal adds $710/yr, and five-year appreciation sums $30,391 alongside rental yield of 9.58%. Five-year ROI measures 137.79% and total cumulative return in cash totals $50,244.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $878/mo property income versus a $538/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Manufactured

Built in 1973

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95949, Grass Valley, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,407 (100%)
Owner Occupied HU	7,403 (78.7%)
Renter Occupied HU	1,257 (13.4%)
Vacant Housing Units	747 ( 7.9%)
Median Home Value	$625,587
Average Home Value	$673,409