27281 Sweetland Rd, North San Juan, CA, 95960 | $223/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1460 sft

107 Pintail Pl, Grass Valley, CA, 95945

3 Bed
2 Bath
1691 sft

17657 Crest Rd, Grass Valley, CA, 95949

2 Bed
2 Bath
1256 sft

118 Carriage Ln, Grass Valley, CA, 95949

3 Bed
3 Bath
1676 sft

76 Stoney Oaks Blvd, Oroville, CA, 95966

Nearby investment properties with comparable prices

2 Bed
2 Bath
1269 sft

4667 Fruitland Rd, Loma Rica, CA, 95901

2 Bed
2 Bath
1844 sft

8126 Hemlock Ln, Oregon House, CA, 95962

Currently Rented+ 1 more

3 Bed
2 Bath
1813 sft

12880 Lake Wildwood Dr, Penn Valley, CA, 95946

4 Bed
2 Bath
2286 sft

128 Pike City Rd, North San Juan, CA, 95960

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 27281 Sweetland Rd, North San Juan, CA, 95960 generates $3,311/mo in rent and, after a $2,442/mo payment, leaves $223/mo in cash flow. Total monthly income is $3,311/mo, and annual cash flow is $2,673/yr on $165,419 invested. Return on cash invested sits at 21.53% in year one, and rental yield is 7.96% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 111.5% and total cumulative return in cash sums $184,446. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,311/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

5.09 Acres lot

$N/A/sqft

No 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