15256 Kingsbury Cir, Grass Valley, CA, 95949 | $1,576/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2418 sft

11502 Madrone Ct, Auburn, CA, 95602

3 Bed
2 Bath
1680 sft

21710 Dawnridge Dr N, Colfax, CA, 95713

5 Bed
3 Bath
2758 sft

11178 Weatherly Pl, Grass Valley, CA, 95945

3 Bed
4 Bath
2757 sft

922 Freeman Ln, Grass Valley, CA, 95949

Nearby investment properties with comparable prices

2 Bed
1 Bath
1056 sft

10885 Torrey Pines Dr, Auburn, CA, 95602

3 Bed
2 Bath
1531 sft

12240 Honey Mushroom Ln, Smartsville, CA, 95977

3 Bed
2 Bath
1362 sft

21220 Oakwood Ln, Foresthill, CA, 95631

4 Bed
2 Bath
1658 sft

10893 Newtown 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 15256 Kingsbury Cir, Grass Valley, CA, 95949 offers $4,693/mo rent that, after a $2,447/mo payment, leaves $1,576/mo cash flow. Total monthly income is $4,693/mo, and annual cash flow is $18,912/yr on $165,750 cash. Return on cash invested measures 31.32% in year one, and rental yield stands at 11.26% at a $500,000 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,141 by year five. Five-year ROI records 164.07% and total cumulative return in cash reaches $271,940. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,693/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1993

0.58 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