12786 Mayflower DrNevada CityCA95959
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
Investment Highlights
Investment property for sale in Nevada City at 12786 Mayflower Dr, Nevada City, CA, 95959 offers a 7.97% rental yield on a $532,500 purchase with $3,535/mo rent. Total monthly income registers $3,535/mo, and a $2,606/mo payment leaves $241/mo available for distribution. Annual cash flow reaches $2,894/yr on $175,193 to close, and return on cash invested stands at 21.71% in year one. Equity gained on principal adds $3,436/yr while 5% annual appreciation supports $147,120 over five years. Portfolio math shows five-year ROI at 112.49% and total cumulative return in cash at $197,075. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,535/mo property income against a $2,606/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95959, Nevada City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,494 (100%) |
| Owner Occupied HU | 6,437 (67.8%) |
| Renter Occupied HU | 1,900 (20.0%) |
| Vacant Housing Units | 1,157 (12.2%) |
| Median Home Value | $697,917 |
| Average Home Value | $750,661 |
Housing Distribution
Address Breakdown
Residential
7,882
Single Family
7,770
Multi-Family
112
Businesses
748
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Diann Patton • Coldwell Banker Grass Roots Realty
Mls Name: MetroList Services of CA
Mls ID: #225127877