10154 Heritage Oak DrGrass 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 10154 Heritage Oak Dr, Grass Valley, CA, 95949 priced at $269,000 pairs $1,932/mo rent with $268/mo cash flow after a $1,317/mo payment. Total monthly income equals $1,932/mo, and annual cash flow comes to $3,210/yr on $89,174 invested. Return on cash invested is 23.51% in year one, and rental yield stands at 8.62% on a $269,000 basis. Equity gained on principal adds $1,736/yr, and 5% annual appreciation accumulates to $74,320 by year five. Five-year ROI measures 122.17% and total cumulative return in cash reaches $108,947. For financing, Ziffy Mortgage’s DSCR program evaluates $1,932/mo property income against a $1,317/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2021
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: Rhonda Rajaofera • Integrity Real Estate Professionals
Mls Name: MetroList Services of CA
Mls ID: #225104807