10806 Beckville Rd, Nevada City, CA, 95959 | $489/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

11363 Shadow Ln, Browns Valley, CA, 95918

2 Bed
1 Bath
1000 sft

110 S Foresthill St, Colfax, CA, 95713

2 Bed
1 Bath
938 sft

12545 Wolf Rd, Grass Valley, CA, 95949

3 Bed
2 Bath
2115 sft

236 Bennett St, Grass Valley, CA, 95945

Nearby investment properties with comparable prices

2 Bed
2 Bath
1253 sft

129 Rockwood Dr, Grass Valley, CA, 95945

3 Bed
2 Bath
1377 sft

12681 Shady Creek Dr, Nevada City, CA, 95959

3 Bed
2 Bath
1356 sft

9086 La Porte Rd, Brownsville, CA, 95919

3 Bed
2 Bath
1035 sft

12828 Broyles Trl, Oregon House, CA, 95962

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 Nevada City at 10806 Beckville Rd, Nevada City, CA, 95959 offers a 9.3% rental yield on a $359,000 purchase with $2,782/mo rent. Total monthly income registers $2,782/mo, and a $1,757/mo payment leaves $489/mo available for distribution. Annual cash flow reaches $5,870/yr on $119,009 to close, and return on cash invested stands at 24.84% in year one. Equity gained on principal adds $2,317/yr while 5% annual appreciation supports $99,185 over five years. Portfolio math shows five-year ROI at 129.57% and total cumulative return in cash at $154,195. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,782/mo property income against a $1,757/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1962

0.95 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95959, Nevada City, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,494 (100%)
Owner Occupied HU	6,437 (67.8%)
Renter Occupied HU	1,900 (20.0%)
Vacant Housing Units	1,157 (12.2%)
Median Home Value	$697,917
Average Home Value	$750,661