10835 Henson Way, Grass Valley, CA, 95949 | $1,314/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3632 sft

18955 Lake City Rd, Nevada City, CA, 95959

3 Bed
2 Bath
1520 sft

17479 Virginia Way, Grass Valley, CA, 95949

3 Bed
3 Bath
1528 sft

11161 Ringtail Rd, Penn Valley, CA, 95946

3 Bed
2 Bath
1516 sft

10981 Juanita Ct, Grass Valley, CA, 95949

Nearby investment properties with comparable prices

4 Bed
2 Bath
1757 sft

832 Holly Hills Dr, Auburn, CA, 95603

3 Bed
2 Bath
1522 sft

12044 Francis Dr, Grass Valley, CA, 95949

4 Bed
3 Bath
1767 sft

13966 Mill Creek Ln, Grass Valley, CA, 95945

3 Bed
2 Bath
1960 sft

2820 Sweetwater Trl, Cool, CA, 95614

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 10835 Henson Way, Grass Valley, CA, 95949 priced at $599,000 pairs $5,028/mo rent with $1,314/mo cash flow after a $2,932/mo payment. Total monthly income equals $5,028/mo, and annual cash flow comes to $15,768/yr on $197,071 invested. Return on cash invested is 28.06% in year one, and rental yield stands at 10.07% on a $599,000 basis. Equity gained on principal adds $3,865/yr, and 5% annual appreciation accumulates to $165,493 by year five. Five-year ROI measures 146.57% and total cumulative return in cash reaches $288,838. For financing, Ziffy Mortgage’s DSCR program evaluates $5,028/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1979

0.43 Acres lot

$N/A/sqft

$99 annually 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