12402 Francis Dr, Grass Valley, CA, 95949 | 7.28% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2411 sft

509 Sacramento St, Nevada City, CA, 95959

4 Bed
2 Bath
2450 sft

10273 Holcomb Dr, Grass Valley, CA, 95949

3 Bed
2 Bath
1521 sft

10225 Elder Dr, Grass Valley, CA, 95949

9 Bed
2 Bath
1620 sft

22115 Pleasant Valley Rd, North San Juan, CA, 95960

Nearby investment properties with comparable prices

2 Bed
1 Bath
988 sft

12282 Sunset Ave, Grass Valley, CA, 95945

3 Bed
2 Bath
1200 sft

11195 Alpine Ln, Grass Valley, CA, 95945

3 Bed
1 Bath
1413 sft

1811 Little Creek Rd, Auburn, CA, 95602

3 Bed
2 Bath
1716 sft

351 Rhode Island St, 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 Grass Valley at 12402 Francis Dr, Grass Valley, CA, 95949 priced at $549,000 pairs $3,331/mo rent with after a $2,687/mo payment. Total monthly income equals $3,331/mo. Return on cash invested is 19.6% in year one, and rental yield stands at 7.28% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 101.16% and total cumulative return in cash reaches $182,708. For financing, Ziffy Mortgage’s DSCR program evaluates $3,331/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1985

0.85 Acres lot

$N/A/sqft

$50 annually 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