15476 Kingsbury Cir #102Grass ValleyCA95949
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
Rental property for sale in Grass Valley at 15476 Kingsbury Cir #102, Grass Valley, CA, 95949 generates $2,538/mo in rent and, after a $2,007/mo payment, leaves $1/mo in cash flow. Total monthly income is $2,538/mo, and annual cash flow is $17/yr on $135,915 invested. Return on cash invested sits at 19.92% in year one, and rental yield is 7.43% on a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 102.92% and total cumulative return in cash sums $139,883. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,538/mo property income rather than buyer’s personal income.
Townhouse
Built in 1979
N/A 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 |
Housing Distribution
Address Breakdown
Residential
8,792
Single Family
8,732
Multi-Family
60
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brinn Talbot • Sierra Sotheby's Int - Rock
Mls Name: TSMLS
Mls ID: #20251536