114 Shadow Wood Pl, Colfax, CA, 95713 | $322/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1126 sft

10763 Butte View Dr, Grass Valley, CA, 95945

2 Bed
1 Bath
988 sft

12282 Sunset Ave, Grass Valley, CA, 95945

4 Bed
2 Bath
1296 sft

15065 Magnolia Rd, Grass Valley, CA, 95949

Investment Property+ 2 more

4 Bed
2 Bath
1970 sft

367 Clark St, Grass Valley, CA, 95945

Nearby investment properties with comparable prices

2 Bed
2 Bath
- sft

17675 Foxtail Dr, Penn Valley, CA, 95946

2 Bed
1 Bath
1200 sft

5875 Bear Creek Rd, Garden Valley, CA, 95633

3 Bed
2 Bath
1320 sft

8881 Wentworth Springs Rd, Georgetown, CA, 95634

2 Bed
2 Bath
1445 sft

164 McNab Cir, Grass Valley, CA, 95945

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 Colfax at 114 Shadow Wood Pl, Colfax, CA, 95713 generates $2,874/mo in rent and, after a $1,948/mo payment, leaves $322/mo in cash flow. Total monthly income is $2,874/mo, and annual cash flow is $3,868/yr on $131,937 invested. Return on cash invested sits at 22.84% in year one, and rental yield is 8.67% on a $398,000 entry. Equity gained on principal adds $2,568/yr, while 5% annual appreciation builds toward $109,960 over five years. Five-year ROI reaches 118.87% and total cumulative return in cash sums $156,840. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,874/mo property income rather than buyer’s personal income.

Single Family

Built in 2021

2,679 sqft lot

$N/A/sqft

No HOA