128 Pike City Rd, North San Juan, CA, 95960 | $2,023/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2449 sft

34455 E Towle Rd, Alta, CA, 95701

3 Bed
3 Bath
2343 sft

14622 Banner Lava Cap Rd, Nevada City, CA, 95959

4 Bed
3 Bath
2728 sft

11945 Black Oak Dr, Nevada City, CA, 95959

3 Bed
3 Bath
3153 sft

13216 Tranquility Ln, Nevada City, CA, 95959

Nearby investment properties with comparable prices

3 Bed
2 Bath
1169 sft

14433 Sun Forest Dr, Penn Valley, CA, 95946

2 Bed
2 Bath
948 sft

18093 Lasso Loop, Penn Valley, CA, 95946

3 Bed
1 Bath
900 sft

15049 Stagecoach Way, Rough And Ready, CA, 95975

2 Bed
1 Bath
840 sft

183 Glenbrook Dr, 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

Investment property for sale in North San Juan at 128 Pike City Rd, North San Juan, CA, 95960 listed at $424,999 pairs $4,750/mo rent with a $2,080/mo payment to leave $2,023/mo cash flow. Total monthly income runs $4,750/mo, and annual cash flow reaches $24,280/yr on $140,887 cash to close. Return on cash invested measures 37.14% in year one, and rental yield registers 13.41% at a $424,999 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,419 by year five. Five-year ROI tracks 195.56% and total cumulative return in cash totals $275,524. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,750/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1968

4.78 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95960, North San Juan, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	424 (100%)
Owner Occupied HU	256 (60.4%)
Renter Occupied HU	90 (21.2%)
Vacant Housing Units	78 (18.4%)
Median Home Value	$504,630
Average Home Value	$615,518