21810 Troost Trl, North San Juan, CA, 95960 | $236/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1664 sft

16175 Mackinaw Way, Grass Valley, CA, 95949

1 Bed
1 Bath
700 sft

29684 McCourtney Rd, Grass Valley, CA, 95949

3 Bed
3 Bath
1270 sft

11240 Winding Way, Clipper Mills, CA, 95930

2 Bed
2 Bath
1584 sft

9225 La Porte Rd, Brownsville, CA, 95919

Nearby investment properties with comparable prices

2 Bed
2 Bath
1308 sft

7902 Reed Ln, Oroville, CA, 95972

1 Bed
1 Bath
576 sft

13433 Newtown Rd, Nevada City, CA, 95959

2 Bed
1 Bath
752 sft

19606 Perimeter Rd, Grass Valley, CA, 95949

2 Bed
2 Bath
1456 sft

10036 Heritage Oak Dr #314, Grass Valley, CA, 95949

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 North San Juan at 21810 Troost Trl, North San Juan, CA, 95960 priced at $299,000 pairs $2,110/mo rent with $236/mo cash flow after a $1,463/mo payment. Total monthly income equals $2,110/mo, and annual cash flow comes to $2,829/yr on $99,119 invested. Return on cash invested is 22.76% in year one, and rental yield stands at 8.47% on a $299,000 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,608 by year five. Five-year ROI measures 118.24% and total cumulative return in cash reaches $117,202. For financing, Ziffy Mortgage’s DSCR program evaluates $2,110/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.

Lot

Built in N/A

30.09 Acres lot

$N/A/sqft

$300 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95960, North San Juan, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	424 (100%)
Owner Occupied HU	256 (60.4%)
Renter Occupied HU	90 (21.2%)
Vacant Housing Units	78 (18.4%)
Median Home Value	$504,630
Average Home Value	$615,518