12380 Eldel Rd, Pine Grove, CA, 95665 | $504/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

7 Bed
6 Bath
3751 sft

14235 State Highway 49 St, Amador City, CA, 95601

8 Bed
4 Bath
4040 sft

8832 Sierra Ln, Mokelumne Hill, CA, 95245

2 Bed
2 Bath
1262 sft

2040 El Ranchero Dr, Arnold, CA, 95223

Airbnb Potential+ 1 more

3 Bed
2 Bath
1590 sft

20 Rhoda Niderost Ln, West Point, CA, 95255

Nearby investment properties with comparable prices

2 Bed
1 Bath
864 sft

22930 Pigeon Trl, River Pines, CA, 95675

2 Bed
1 Bath
1480 sft

4620 Roadrunner Dr, Ione, CA, 95640

2 Bed
1 Bath
1080 sft

248 Pope St, San Andreas, CA, 95249

Currently Rented+ 3 more

2 Bed
2 Bath
960 sft

49 Gatewood Ave, San Andreas, CA, 95249

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 Pine Grove at 12380 Eldel Rd, Pine Grove, CA, 95665 uses $105,749 cash to close to unlock $6,047/yr annual cash flow and $504/mo monthly cash flow. Total monthly income runs $2,477/mo, and a $1,561/mo payment keeps the spread at $504/mo. Purchase price stands at $319,000, and rental yield measures 9.32% with $2,477/mo rent. Return on cash invested shows 25.63% in year one, and 5% annual appreciation builds toward $88,134 over five years. Five-year ROI reaches 133.48% and total cumulative return in cash records $141,157. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,477/mo property income covering a $1,561/mo payment rather than investor’s personal income.

Single Family

Built in 1977

1.25 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95665, Pine Grove, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,321 (100%)
Owner Occupied HU	1,695 (73.0%)
Renter Occupied HU	349 (15.0%)
Vacant Housing Units	277 (11.9%)
Median Home Value	$493,959
Average Home Value	$531,168