18920 Stonegate Rd, Hidden Valley Lake, CA, 95467 | $456/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1253 sft

19070 Ravenhill Rd, Hidden Valley Lake, CA, 95467

2 Bed
2 Bath
1660 sft

9845 El Dorado Way, Kelseyville, CA, 95451

2 Bed
1 Bath
840 sft

5435 5th St, Kelseyville, CA, 95451

3 Bed
2 Bath
1600 sft

9641 Marmot Way, Kelseyville, CA, 95451

Nearby investment properties with comparable prices

3 Bed
2 Bath
1633 sft

16657 Buckhorn Rd, Hidden Valley Lake, CA, 95467

2 Bed
2 Bath
1100 sft

5473 Sunrise Dr, Lower Lake, CA, 95457

Rental Income+ 1 more

3 Bed
2 Bath
1700 sft

9267 Riverview Dr, Lower Lake, CA, 95457

3 Bed
3 Bath
1842 sft

3040 Edgewood Dr, Kelseyville, CA, 95451

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 Hidden Valley Lake at 18920 Stonegate Rd, Hidden Valley Lake, CA, 95467 offers a 8.73% rental yield on a $419,000 purchase with $3,048/mo rent. Total monthly income registers $3,048/mo, and a $2,051/mo payment leaves $456/mo available for distribution. Annual cash flow reaches $5,469/yr on $138,899 to close, and return on cash invested stands at 23.85% in year one. Equity gained on principal adds $2,704/yr while 5% annual appreciation supports $115,762 over five years. Portfolio math shows five-year ROI at 123.95% and total cumulative return in cash at $172,169. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,048/mo property income against a $2,051/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2006

8,927 sqft lot

$N/A/sqft

No HOA