20810 Indian Dr, Colfax, CA, 95713 | $1,231/mo Cash Flow

For Sale

Airbnb Potential

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2329 sft

24977 Oro Valley Rd, Auburn, CA, 95602

3 Bed
4 Bath
3755 sft

12763 Masters Ct, Auburn, CA, 95602

4 Bed
3 Bath
2606 sft

12525 Quail Meadow Dr, Auburn, CA, 95603

3 Bed
3 Bath
2353 sft

12941 Friar Tuck Rd, Grass Valley, CA, 95949

Nearby investment properties with comparable prices

3 Bed
2 Bath
1200 sft

11195 Alpine Ln, Grass Valley, CA, 95945

3 Bed
1 Bath
1413 sft

1811 Little Creek Rd, Auburn, CA, 95602

3 Bed
2 Bath
1716 sft

351 Rhode Island St, Grass Valley, CA, 95945

3 Bed
2 Bath
1001 sft

11200 Linda Dr, Auburn, CA, 95602

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 Colfax at 20810 Indian Dr, Colfax, CA, 95713 uses $180,917 cash to close to unlock $14,769/yr annual cash flow and $1,231/mo monthly cash flow. Total monthly income runs $4,632/mo, and a $2,691/mo payment keeps the spread at $1,231/mo. Purchase price stands at $549,900, and rental yield measures 10.11% with $4,632/mo rent. Return on cash invested shows 28.22% in year one, and 5% annual appreciation builds toward $151,927 over five years. Five-year ROI reaches 147.39% and total cumulative return in cash records $266,654. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,632/mo property income covering a $2,691/mo payment rather than investor’s personal income.

Single Family

Built in 1995

1.10 Acres lot

$N/A/sqft

No HOA