20479 McDaniel Rd, Smartsville, CA, 95977 | $2,859/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1343 sft

2912 Red Clover Way, Lincoln, CA, 95648

3 Bed
2 Bath
1603 sft

11359 Ringtail Rd, Penn Valley, CA, 95946

3 Bed
2 Bath
1671 sft

14720 Cochrane Rd, Rough And Ready, CA, 95975

4 Bed
2 Bath
1592 sft

1890 Canal St, Auburn, CA, 95603

Nearby investment properties with comparable prices

2 Bed
2 Bath
1392 sft

10126 Daisy King Dr, Grass Valley, CA, 95949

3 Bed
2 Bath
2210 sft

13169 Dogwood Ln, Grass Valley, CA, 95945

2 Bed
2 Bath
1440 sft

450 Gladycon Rd #52, Colfax, CA, 95713

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 Smartsville at 20479 McDaniel Rd, Smartsville, CA, 95977 with 5% annual appreciation on a $153,000 basis while $3,881/mo rent supports operations. Total monthly income totals $3,881/mo and a $749/mo payment preserves $2,859/mo for cash returns. Annual cash flow comes to $34,311/yr on $50,720 deployed, and return on cash invested reaches 87.56% in year one. Equity gained on principal adds $987/yr, and five-year appreciation sums $42,271 alongside rental yield of 30.44%. Five-year ROI measures 466.33% and total cumulative return in cash totals $236,520.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,881/mo property income versus a $749/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Lot

Built in N/A

12.71 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95977, Smartville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	789 (100%)
Owner Occupied HU	600 (76.0%)
Renter Occupied HU	117 (14.8%)
Vacant Housing Units	72 ( 9.1%)
Median Home Value	$619,845
Average Home Value	$800,579