10198 Woodleaf Cir, Grass Valley, CA, 95949 | $576/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1586 sft

10236 Sawmill Loop #329, Grass Valley, CA, 95949

2 Bed
2 Bath
960 sft

17575 Foxtail Dr, Penn Valley, CA, 95946

- Bed
- Bath
5400 sft

13421 Grass Valley Ave, Grass Valley, CA, 95945

3 Bed
2 Bath
1844 sft

6487 State Highway 20, Browns Valley, CA, 95918

Nearby investment properties with comparable prices

2 Bed
1 Bath
672 sft

529 Packard Dr, Grass Valley, CA, 95945

1 Bed
1 Bath
400 sft

12050 Shale Ridge Ln, Auburn, CA, 95602

3 Bed
2 Bath
2180 sft

3765 Grass Valley Hwy SPACE 202, Auburn, CA, 95602

10178 Heritage Oak Drive Plan, Forest Springs

3 Bed
2 Bath
1265 sft

10178 Heritage Oak Drive Plan, Forest Springs, 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

Rental property for sale in Grass Valley at 10198 Woodleaf Cir, Grass Valley, CA, 95949 priced at $269,000 converts $2,240/mo rent into $576/mo cash flow after a $1,317/mo obligation. Total monthly income equals $2,240/mo, and annual cash flow totals $6,906/yr on $89,174 invested. Return on cash invested prints 27.65% in year one, and rental yield reads 9.99% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 144.39% and total cumulative return in cash sums $128,759. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,240/mo property income covering a $1,317/mo payment, not borrower’s personal income.

Manufactured

Built in 1999

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