16119 Annie Dr, Grass Valley, CA, 95949 | $497/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
725 sft

128 Main St, Gold Run, CA, 95717

2 Bed
2 Bath
1189 sft

206 N Church St, Grass Valley, CA, 95945

3 Bed
2 Bath
1008 sft

11367 Spenceville Rd, Penn Valley, CA, 95946

2 Bed
2 Bath
1854 sft

14475 Sky Pines Rd, Grass Valley, CA, 95949

Nearby investment properties with comparable prices

Rental Income+ 1 more

2 Bed
2 Bath
1240 sft

20085 Woodbury Dr, Grass Valley, CA, 95949

2 Bed
2 Bath
1435 sft

46 Quinns Ln, Colfax, CA, 95713

3 Bed
2 Bath
1570 sft

212 Glendale Rd, Colfax, CA, 95713

2 Bed
1 Bath
876 sft

109 Martin St, 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 16119 Annie Dr, Grass Valley, CA, 95949 generates $3,192/mo in rent and, after a $2,129/mo payment, leaves $497/mo in cash flow. Total monthly income is $3,192/mo, and annual cash flow is $5,964/yr on $144,203 invested. Return on cash invested sits at 24.05% in year one, and rental yield is 8.81% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 125.06% and total cumulative return in cash sums $180,336. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,192/mo property income rather than buyer’s personal income.

Single Family

Built in 1988

0.49 Acres lot

$N/A/sqft

$49 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