11785 Fairy Ring Mushroom Ct, Smartsville, CA, 95977 | $58/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1456 sft

14969 N Country Rd, Grass Valley, CA, 95949

Investment Property+ 2 more

2 Bed
1 Bath
1092 sft

1645 3rd Ave, Olivehurst, CA, 95961

2 Bed
2 Bath
1320 sft

1155 Pease Rd UNIT 224, Yuba City, CA, 95991

2 Bed
2 Bath
1440 sft

1576 Mulberry Dr, Grass Valley, CA, 95945

Nearby investment properties with comparable prices

2 Bed
2 Bath
930 sft

3765 Grass Valley Hwy SPACE 67, Auburn, CA, 95602

2 Bed
2 Bath
840 sft

3120 Live Oak Blvd UNIT 93, Yuba City, CA, 95991

2 Bed
2 Bath
1440 sft

1576 Mulberry Dr, Grass Valley, CA, 95945

2 Bed
2 Bath
1100 sft

85 Via Roberto, Olivehurst, CA, 95961

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

Investment property for sale in Smartsville at 11785 Fairy Ring Mushroom Ct, Smartsville, CA, 95977 listed at $119,500 pairs $898/mo rent with a $585/mo payment to leave $58/mo cash flow. Total monthly income runs $898/mo, and annual cash flow reaches $691/yr on $39,614 cash to close. Return on cash invested measures 21.65% in year one, and rental yield registers 9.02% at a $119,500 basis. Equity gained on principal adds $771/yr, and annual property appreciation at 5% supports $33,016 by year five. Five-year ROI tracks 113.34% and total cumulative return in cash totals $44,898. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $898/mo property income relative to a $585/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2000

2.64 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95977, Smartville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	789 (100%)
Owner Occupied HU	600 (76.0%)
Renter Occupied HU	117 (14.8%)
Vacant Housing Units	72 ( 9.1%)
Median Home Value	$619,845
Average Home Value	$800,579