10232 Timberland Dr, Grass Valley, CA, 95949 | $128/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1440 sft

10046 Dalewood Way, Grass Valley, CA, 95949

2 Bed
2 Bath
1139 sft

11705 Edgewood Rd, Auburn, CA, 95603

3 Bed
2 Bath
1440 sft

46 Wendy Cir, Grass Valley, CA, 95945

2 Bed
2 Bath
1536 sft

3765 Grass Valley Hwy SPC 77, Auburn, CA, 95602

Nearby investment properties with comparable prices

2 Bed
1 Bath
803 sft

3674 Sapphire Dr APT 1, Auburn, CA, 95602

2 Bed
1 Bath
922 sft

11532 Quartz Dr APT 3, Auburn, CA, 95602

Investment Property+ 1 more

2 Bed
1 Bath
922 sft

3783 Sapphire Dr APT 2, Auburn, CA, 95602

3 Bed
2 Bath
1200 sft

450-89 Gladycon Rd, Colfax, CA, 95713

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 10232 Timberland Dr, Grass Valley, CA, 95949 offers a 8.07% rental yield on a $239,000 purchase with $1,607/mo rent. Total monthly income registers $1,607/mo, and a $1,170/mo payment leaves $128/mo available for distribution. Annual cash flow reaches $1,539/yr on $79,229 to close, and return on cash invested stands at 21.85% in year one. Equity gained on principal adds $1,542/yr while 5% annual appreciation supports $66,031 over five years. Portfolio math shows five-year ROI at 113.29% and total cumulative return in cash at $89,760. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,607/mo property income against a $1,170/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1986

N/A lot

$N/A/sqft

Has HOA fee 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