20357 Pleasant Valley Rd, North San Juan, CA, 95960 | $952/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
4 Bath
2800 sft

6270 Oro Bangor Hwy, Oroville, CA, 95966

3 Bed
2 Bath
1502 sft

10844 Barde Ct, Grass Valley, CA, 95949

Currently Rented+ 1 more

2 Bed
2 Bath
1377 sft

128 Culet Ranch Rd, Oroville, CA, 95966

2 Bed
3 Bath
1058 sft

6102 Old Olive Hwy, Oroville, CA, 95966

Nearby investment properties with comparable prices

2 Bed
2 Bath
1042 sft

1025 Amber Loop, Grass Valley, CA, 95945

2 Bed
1 Bath
1295 sft

5111 Miners Ranch Rd, Oroville, CA, 95966

3 Bed
2 Bath
1560 sft

17 Juan Way, Grass Valley, CA, 95945

3 Bed
2 Bath
1344 sft

10175 Forest Springs Dr #129, Grass Valley, CA, 95949

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 North San Juan at 20357 Pleasant Valley Rd, North San Juan, CA, 95960 with 5% annual appreciation on a $199,000 basis while $2,183/mo rent supports operations. Total monthly income totals $2,183/mo and a $974/mo payment preserves $952/mo for cash returns. Annual cash flow comes to $11,423/yr on $65,969 deployed, and return on cash invested reaches 37.23% in year one. Equity gained on principal adds $1,284/yr, and five-year appreciation sums $54,980 alongside rental yield of 13.16%. Five-year ROI measures 195.67% and total cumulative return in cash totals $129,078.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,183/mo property income versus a $974/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Lot

Built in N/A

2.65 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95960, North San Juan, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	424 (100%)
Owner Occupied HU	256 (60.4%)
Renter Occupied HU	90 (21.2%)
Vacant Housing Units	78 (18.4%)
Median Home Value	$504,630
Average Home Value	$615,518