10131 Daisy King Drive Plan, Forest SpringsGrass ValleyCA95949
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Grass Valley at 10131 Daisy King Drive Plan, Forest Springs, Grass Valley, CA, 95949 priced at $167,995 converts $2,641/mo rent into $1,602/mo cash flow after a $822/mo obligation. Total monthly income equals $2,641/mo, and annual cash flow totals $19,224/yr on $55,690 invested. Return on cash invested prints 54.43% in year one, and rental yield reads 18.86% against a $167,995 entry. Equity gained on principal adds $1,084/yr, while 5% annual appreciation compiles into $46,414 by year five. Five-year ROI reaches 287.93% and total cumulative return in cash sums $160,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,641/mo property income covering a $822/mo payment, not borrower’s personal income.
Manufactured
Built in 2024
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 |
Housing Distribution
Address Breakdown
Residential
8,792
Single Family
8,732
Multi-Family
60
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melinda Knox • Sun Homes
Mls Name: Sun Homes Manufactured
Mls Provider:
Mls ID: #N/A