11227 Edward DrGrass ValleyCA95949
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Grass Valley at 11227 Edward Dr, Grass Valley, CA, 95949 listed at $485,000 pairs $3,024/mo rent with a $2,374/mo payment to leave $24/mo cash flow. Total monthly income runs $3,024/mo, and annual cash flow reaches $282/yr on $160,778 cash to close. Return on cash invested measures 20.08% in year one, and rental yield registers 7.48% at a $485,000 basis. Equity gained on principal adds $3,130/yr, and annual property appreciation at 5% supports $133,997 by year five. Five-year ROI tracks 103.78% and total cumulative return in cash totals $166,862. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,024/mo property income relative to a $2,374/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
0.26 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 |
Housing Distribution
Address Breakdown
Residential
8,792
Single Family
8,732
Multi-Family
60
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Papola • Coldwell Banker Grass Roots Realty
Mls Name: MetroList Services of CA
Mls ID: #225123892