2285 Cedarville Rd, Somerset, CA, 95684 | $914/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1923 sft

18145 Holly Rd, Fiddletown, CA, 95629

3 Bed
2 Bath
1736 sft

2811 Pennsylvania Ct, Placerville, CA, 95667

4 Bed
2 Bath
2650 sft

7071 Bayne Rd, Placerville, CA, 95667

Investment Property+ 1 more

2 Bed
2 Bath
1646 sft

3930 Cedar Ravine Rd, Placerville, CA, 95667

Nearby investment properties with comparable prices

3 Bed
2 Bath
1374 sft

5012 Meadow Glen Dr, Grizzly Flats, CA, 95636

3 Bed
2 Bath
1640 sft

16360 Mount Whitney Dr, Fiddletown, CA, 95629

2 Bed
1 Bath
997 sft

5191 Sierra Springs Dr, Pollock Pines, CA, 95726

3 Bed
2 Bath
1350 sft

5520 Begonia Dr, Pollock Pines, CA, 95726

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 Somerset at 2285 Cedarville Rd, Somerset, CA, 95684 priced at $459,000 converts $3,754/mo rent into $914/mo cash flow after a $2,247/mo obligation. Total monthly income equals $3,754/mo, and annual cash flow totals $10,969/yr on $152,159 invested. Return on cash invested prints 27.12% in year one, and rental yield reads 9.81% against a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation compiles into $126,813 by year five. Five-year ROI reaches 141.52% and total cumulative return in cash sums $215,327. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,754/mo property income covering a $2,247/mo payment, not borrower’s personal income.

Single Family

Built in 2005

15.90 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95684, Somerset, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,678 (100%)
Owner Occupied HU	1,182 (70.4%)
Renter Occupied HU	206 (12.3%)
Vacant Housing Units	290 (17.3%)
Median Home Value	$784,628
Average Home Value	$973,435