22581 Middle Camp Rd, Twain Harte, CA, 95383 | $1,288/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
5 Bath
3549 sft

85 Hope Ln, Sonora, CA, 95370

6 Bed
7 Bath
5547 sft

23955 Cedar Hill Ln, Twain Harte, CA, 95383

Airbnb Potential+ 1 more

3 Bed
6 Bath
3340 sft

19296 Oak Grove Cir, Groveland, CA, 95321

4 Bed
2 Bath
1720 sft

154 Woodside Dr, Sonora, CA, 95370

Nearby investment properties with comparable prices

3 Bed
3 Bath
2100 sft

677 Saint Andrews Dr, Arnold, CA, 95223

4 Bed
3 Bath
2432 sft

1340 San Ramon Dr, Arnold, CA, 95223

3 Bed
2 Bath
1792 sft

21021 Heavenly Dr, Sonora, CA, 95370

Currently Rented+ 2 more

2 Bed
2 Bath
1872 sft

175 Woodland Dr, Murphys, CA, 95247

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 Twain Harte at 22581 Middle Camp Rd, Twain Harte, CA, 95383 listed at $679,000 pairs $5,527/mo rent with a $3,323/mo payment to leave $1,288/mo cash flow. Total monthly income runs $5,527/mo, and annual cash flow reaches $15,455/yr on $223,391 cash to close. Return on cash invested measures 26.98% in year one, and rental yield registers 9.77% at a $679,000 basis. Equity gained on principal adds $4,381/yr, and annual property appreciation at 5% supports $187,595 by year five. Five-year ROI tracks 140.78% and total cumulative return in cash totals $314,495. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,527/mo property income relative to a $3,323/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2004

0.55 Acres lot

$N/A/sqft

$117 quarterly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95383, Twain Harte, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,734 (100%)
Owner Occupied HU	1,536 (41.1%)
Renter Occupied HU	424 (11.4%)
Vacant Housing Units	1,774 (47.5%)
Median Home Value	$528,571
Average Home Value	$541,423