10134 Ladybird Dr, Grass Valley, CA, 95949 | $118/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1391 sft

70 Iowa Hill Rd, Colfax, CA, 95713

1 Bed
1 Bath
700 sft

12105 Shepard Rd, Smartsville, CA, 95977

1 Bed
3 Bath
3940 sft

8813 Hayes Ln, Smartsville, CA, 95977

3 Bed
3 Bath
2154 sft

1107 Rough Rider Ct #12, Auburn, CA, 95603

Nearby investment properties with comparable prices

3 Bed
3 Bath
1494 sft

1729 Grand Breeze Ln #82, Lincoln, CA, 95648

2 Bed
2 Bath
1131 sft

230 June Dr, Grass Valley, CA, 95945

3 Bed
3 Bath
1906 sft

1946 Blue Bell Ct, Cool, CA, 95614

3 Bed
2 Bath
1323 sft

10706 Alta Sierra Dr, 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

Investment property for sale in Grass Valley at 10134 Ladybird Dr, Grass Valley, CA, 95949 with 5% annual appreciation on a $460,000 basis while $2,963/mo rent supports operations. Total monthly income totals $2,963/mo and a $2,251/mo payment preserves $118/mo for cash returns. Annual cash flow comes to $1,414/yr on $152,490 deployed, and return on cash invested reaches 20.84% in year one. Equity gained on principal adds $2,968/yr, and five-year appreciation sums $127,090 alongside rental yield of 7.73%. Five-year ROI measures 107.8% and total cumulative return in cash totals $164,389.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,963/mo property income versus a $2,251/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1979

5.35 Acres 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