12865 Friar Tuck Rd, Grass Valley, CA, 95949 | $431/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3680 sft

1825 Hillsdale Rd, Meadow Vista, CA, 95722

4 Bed
3 Bath
2364 sft

12315 Lodestar Dr, Grass Valley, CA, 95949

4 Bed
3 Bath
2812 sft

5440 Thomas St, Foresthill, CA, 95631

3 Bed
2 Bath
2412 sft

15017 Pammy Way, Grass Valley, CA, 95949

Nearby investment properties with comparable prices

3 Bed
3 Bath
2131 sft

13503 Torrey Pines Dr, Auburn, CA, 95602

Rental Income+ 1 more

5 Bed
3 Bath
2268 sft

999 Drynan Ln, Colfax, CA, 95713

4 Bed
3 Bath
2012 sft

1045 Fox Run Ct, Auburn, CA, 95603

4 Bed
2 Bath
1923 sft

242 Brock Rd, Nevada City, CA, 95959

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 12865 Friar Tuck Rd, Grass Valley, CA, 95949 priced at $715,000 pairs $4,876/mo rent with $431/mo cash flow after a $3,500/mo payment. Total monthly income equals $4,876/mo, and annual cash flow comes to $5,172/yr on $235,235 invested. Return on cash invested is 22.26% in year one, and rental yield stands at 8.18% on a $715,000 basis. Equity gained on principal adds $4,614/yr, and 5% annual appreciation accumulates to $197,541 by year five. Five-year ROI measures 115.44% and total cumulative return in cash reaches $271,545. For financing, Ziffy Mortgage’s DSCR program evaluates $4,876/mo property income against a $3,500/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1974

1.78 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