10977 Darlene Ct, Grass Valley, CA, 95949 | $1,696/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3930 sft

8645 Big Oak Valley Rd, Smartsville, CA, 95977

3 Bed
3 Bath
2548 sft

13609 Lava Cap Mine Rd, Nevada City, CA, 95959

3 Bed
4 Bath
2475 sft

18069 Norlene Way, Grass Valley, CA, 95949

4 Bed
3 Bath
3348 sft

5060 Bella Vista Cir, Foresthill, CA, 95631

Nearby investment properties with comparable prices

3 Bed
2 Bath
1717 sft

15561 Ballantree Ln, Grass Valley, CA, 95949

3 Bed
2 Bath
1345 sft

1587 American River Trl, Cool, CA, 95614

3 Bed
1 Bath
1442 sft

17549 Green Ravine Rd, Nevada City, CA, 95959

3 Bed
2 Bath
1380 sft

409 Alpine Dr, 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

Rental property for sale in Grass Valley at 10977 Darlene Ct, Grass Valley, CA, 95949 priced at $445,000 pairs $4,522/mo rent with $1,696/mo cash flow after a $2,178/mo payment. Total monthly income equals $4,522/mo, and annual cash flow comes to $20,349/yr on $147,518 invested. Return on cash invested is 33.7% in year one, and rental yield stands at 12.19% on a $445,000 basis. Equity gained on principal adds $2,872/yr, and 5% annual appreciation accumulates to $122,945 by year five. Five-year ROI measures 177.02% and total cumulative return in cash reaches $261,140. For financing, Ziffy Mortgage’s DSCR program evaluates $4,522/mo property income against a $2,178/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1990

0.32 Acres 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