21370 Pine Needle LnNevada CityCA95959
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 Nevada City at 21370 Pine Needle Ln, Nevada City, CA, 95959 earns $48/mo cash flow from $3,036/mo rent with a $2,364/mo payment. Total monthly income totals $3,036/mo, and annual cash flow totals $577/yr on $160,115 capital. ROI tracks 20.27% on current figures, and rental yield reads 7.54% at a $483,000 purchase. Equity gained on principal adds $3,117/yr, and 5% annual appreciation supports $133,444 over five years. Five-year ROI reaches 104.79% and total cumulative return in cash sums $167,782. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,036/mo property income instead of your personal income.
Single Family
Built in 2004
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95959, Nevada City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,494 (100%) |
| Owner Occupied HU | 6,437 (67.8%) |
| Renter Occupied HU | 1,900 (20.0%) |
| Vacant Housing Units | 1,157 (12.2%) |
| Median Home Value | $697,917 |
| Average Home Value | $750,661 |
Housing Distribution
Address Breakdown
Residential
7,882
Single Family
7,770
Multi-Family
112
Businesses
748
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiger Lilie Kibbe • Sierra Heritage Realty
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #225028667
Disclaimer: Every person who intends to view or use such MLS information agrees to Terms of Use that include the following terms and conditions:All measurements and all calculations of area (i.e., Sq Ft and Acreage) are approximate. Broker has represented to MetroList that Broker has a valid listing signed by seller authorizing placement in the MLS. Above information is provided by Seller and/or other sources and has not been verified by Broker. Copyright 2025 MetroList Services, Inc. Information being provided by Metrolist Services, Inc. is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. [Click here for more information](/mls-disclaimers/#16)