10178 Heritage Oak Drive Plan, Forest Springs,Grass Valley,CA,95949

Investment Highlights

Investment property for sale in Grass Valley at 10178 Heritage Oak Drive Plan, Forest Springs, Grass Valley, CA, 95949 listed at $209,995 pairs $1,435/mo rent with a $1,028/mo payment to leave $136/mo cash flow. Total monthly income runs $1,435/mo, and annual cash flow reaches $1,629/yr on $69,613 cash to close. Return on cash invested measures 22.25% in year one, and rental yield registers 8.2% at a $209,995 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,018 by year five. Five-year ROI tracks 115.39% and total cumulative return in cash totals $80,330. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,435/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).