11670 Shadow Mountain WayAuburnCA95602
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 11670 Shadow Mountain Way, Auburn, CA, 95602 in Auburn the bet is firmly on appreciation. Rental yield 5.37%. The 5.37% gross yield on a $1,225,000 price is below income-first thresholds, but 5%/yr value growth projects $338,445 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $325,734.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 5.2% |
| Monthly Cash Flow | $(2,161) | $300 |
City averages based on Auburn market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,483 |
| Total Monthly Debt Service | $7,157 |
| DSCR Ratio | 0.77x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2005
3.20 Acres lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95602, Auburn, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,160 (100%) |
| Owner Occupied HU | 5,658 (69.3%) |
| Renter Occupied HU | 1,829 (22.4%) |
| Vacant Housing Units | 673 ( 8.2%) |
| Median Home Value | $768,214 |
| Average Home Value | $838,605 |
Housing Distribution
Address Breakdown
Residential
7,475
Single Family
6,493
Multi-Family
982
Businesses
373
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
Single Family
Built in 2005
3.20 Acres lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95602, Auburn, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,160 (100%) |
| Owner Occupied HU | 5,658 (69.3%) |
| Renter Occupied HU | 1,829 (22.4%) |
| Vacant Housing Units | 673 ( 8.2%) |
| Median Home Value | $768,214 |
| Average Home Value | $838,605 |
Housing Distribution
Address Breakdown
Residential
7,475
Single Family
6,493
Multi-Family
982
Businesses
373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michele Colombo • eXp Realty of Northern CA Inc
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #225009200
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.