213 Willow StLoyaltonCA96118
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Loyalton at 213 Willow St, Loyalton, CA, 96118 offers a 9.34% rental yield on a $175,000 purchase with $1,362/mo rent. Total monthly income registers $1,362/mo, and a $857/mo payment leaves $279/mo available for distribution. Annual cash flow reaches $3,347/yr on $58,013 to close, and return on cash invested stands at 25.68% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 133.78% and total cumulative return in cash at $77,611. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,362/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1920
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96118, Loyalton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 675 (100%) |
| Owner Occupied HU | 431 (63.9%) |
| Renter Occupied HU | 166 (24.6%) |
| Vacant Housing Units | 78 (11.6%) |
| Median Home Value | $312,162 |
| Average Home Value | $481,369 |
Housing Distribution
Address Breakdown
Residential
8
Single Family
8
Multi-Family
0
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bonnie Jessee • DICKSON REALTY PORTOLA
Mls Name: Plumas AOR
Mls ID: #20250690