22204 Knolls Dr, Grass Valley, CA, 95949 | $454/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3247 sft

13420 Mesa Dr, Grass Valley, CA, 95949

3 Bed
2 Bath
2293 sft

Residence 1 Plan, Cresleigh Havenwood, Lincoln, CA, 95648

4 Bed
2 Bath
2190 sft

2515 Flume Ln, Newcastle, CA, 95658

4 Bed
4 Bath
2806 sft

2580 3rd St, Lincoln, CA, 95648

Nearby investment properties with comparable prices

$ 594,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

14720 Cochran Rd, Rough And Ready, CA, 95975

3 Bed
2 Bath
2210 sft

18220 Lake Forest Dr, Penn Valley, CA, 95946

3 Bed
3 Bath
1750 sft

1940 Bandos Ln, Auburn, CA, 95603

3 Bed
3 Bath
1989 sft

412 Wildwood Ct, Lincoln, CA, 95648

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 Grass Valley at 22204 Knolls Dr, Grass Valley, CA, 95949 offers $4,778/mo rent that, after a $3,421/mo payment, leaves $454/mo cash flow. Total monthly income is $4,778/mo, and annual cash flow is $5,449/yr on $229,971 cash. Return on cash invested measures 22.43% in year one, and rental yield stands at 8.2% at a $699,000 entry. Equity gained on principal adds $4,511/yr while 5% annual appreciation compounds into $193,121 by year five. Five-year ROI records 116.33% and total cumulative return in cash reaches $267,530. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,778/mo property income versus a $3,421/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1978

10 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95949, Grass Valley, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,407 (100%)
Owner Occupied HU	7,403 (78.7%)
Renter Occupied HU	1,257 (13.4%)
Vacant Housing Units	747 ( 7.9%)
Median Home Value	$625,587
Average Home Value	$673,409