11882 Upper Circle Dr, Grass Valley, CA, 95949 | $333/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1728 sft

634 Alta Powerhouse Rd, Alta, CA, 95701

2 Bed
2 Bath
1606 sft

15004 Woodland Loop, Penn Valley, CA, 95946

3 Bed
2 Bath
1566 sft

10024 Golden Shore Dr, Grass Valley, CA, 95949

3 Bed
2 Bath
1440 sft

11280 Sierra Cir, Penn Valley, CA, 95946

Nearby investment properties with comparable prices

2 Bed
1 Bath
1246 sft

20920 Sunset Way, Colfax, CA, 95713

2 Bed
2 Bath
1134 sft

18458 Song Sparrow Ct, Penn Valley, CA, 95946

1 Bed
1 Bath
1014 sft

18253 Green Ravine Rd, Nevada City, CA, 95959

3 Bed
2 Bath
1468 sft

17687 Foxtail Dr, Penn Valley, CA, 95946

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 Grass Valley at 11882 Upper Circle Dr, Grass Valley, CA, 95949 listed at $399,000 pairs $2,801/mo rent with a $1,953/mo payment to leave $333/mo cash flow. Total monthly income runs $2,801/mo, and annual cash flow reaches $3,991/yr on $132,269 cash to close. Return on cash invested measures 22.93% in year one, and rental yield registers 8.42% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 119.03% and total cumulative return in cash totals $157,442. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,801/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1979

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