22770 Pine Lake Dr, Colfax, CA, 95713 | $423/mo Cash Flow

Recently Sold

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2557 sft

305 Nob Hill Dr, Applegate, CA, 95703

3 Bed
3 Bath
2807 sft

23571 Woodhaven Pl, Auburn, CA, 95602

3 Bed
2 Bath
1472 sft

12102 Masters Hill Pl, Nevada City, CA, 95959

3 Bed
3 Bath
2934 sft

12104 Masters Hill Pl, Nevada City, CA, 95959

Nearby investment properties with comparable prices

3 Bed
2 Bath
1932 sft

250 Virginia St, Auburn, CA, 95603

4 Bed
3 Bath
2380 sft

Pearl Plan, Seasons at Loma Rica Ranch, Grass Valley, CA, 95945

3 Bed
2 Bath
2122 sft

21583 Cascade Crossing Rd, Grass Valley, CA, 95949

3 Bed
2 Bath
2599 sft

24200 Grand View Ave, Colfax, CA, 95713

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 Colfax at 22770 Pine Lake Dr, Colfax, CA, 95713 offers a 8.33% rental yield on a $755,000 purchase with $5,238/mo rent. Total monthly income registers $5,238/mo, and a $3,695/mo payment leaves $423/mo available for distribution. Annual cash flow reaches $5,078/yr on $248,395 to close, and return on cash invested stands at 22.1% in year one. Equity gained on principal adds $4,872/yr while 5% annual appreciation supports $208,593 over five years. Portfolio math shows five-year ROI at 114.84% and total cumulative return in cash at $285,255. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,238/mo property income against a $3,695/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2001

4.20 Acres lot

$N/A/sqft

$27 monthly HOA