20500 Bellwood Ct, Foresthill, CA, 95631 | $139/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2800 sft

1530 Barrett Dr, Placerville, CA, 95667

3 Bed
3 Bath
1759 sft

Plan 1 Plan, Sutter's Ridge, Placerville, CA, 95667

3 Bed
2 Bath
1716 sft

1421 Highland Ct, Placerville, CA, 95667

3 Bed
3 Bath
1600 sft

25681 Foresthill Rd, Foresthill, CA, 95631

Nearby investment properties with comparable prices

3 Bed
2 Bath
1522 sft

12044 Francis Dr, Grass Valley, CA, 95949

4 Bed
3 Bath
1767 sft

13966 Mill Creek Ln, Grass Valley, CA, 95945

3 Bed
2 Bath
1960 sft

2820 Sweetwater Trl, Cool, CA, 95614

3 Bed
2 Bath
1864 sft

12191 Loma Rica Dr, Grass Valley, CA, 95945

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 Foresthill at 20500 Bellwood Ct, Foresthill, CA, 95631 generates $3,984/mo in rent and, after a $2,932/mo payment, leaves $139/mo in cash flow. Total monthly income is $3,984/mo, and annual cash flow is $1,668/yr on $197,071 invested. Return on cash invested sits at 20.91% in year one, and rental yield is 7.98% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 108.48% and total cumulative return in cash sums $213,790. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,984/mo property income rather than buyer’s personal income.

Single Family

Built in 2006

0.92 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95631, Foresthill, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,858 (100%)
Owner Occupied HU	2,213 (77.4%)
Renter Occupied HU	359 (12.6%)
Vacant Housing Units	286 (10.0%)
Median Home Value	$763,346
Average Home Value	$837,841