281 Ursula Dr, Sutter Creek, CA, 95685 | $1,752/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3380 sft

14649 Guadalupe Dr, Rancho Murieta, CA, 95683

4 Bed
4 Bath
3528 sft

7000 Steeple Chase Dr, Shingle Springs, CA, 95682

4 Bed
4 Bath
5538 sft

4941 D Agostini Dr, Somerset, CA, 95684

7 Bed
6 Bath
8500 sft

16390 Ridge Rd, Jackson, CA, 95642

Nearby investment properties with comparable prices

3 Bed
2 Bath
2056 sft

3834 Loma Dr, Shingle Springs, CA, 95682

3 Bed
3 Bath
3065 sft

15556 Topspin Way, Rancho Murieta, CA, 95683

3 Bed
2 Bath
1809 sft

593 Short Rd, Diamond Springs, CA, 95619

4 Bed
3 Bath
2082 sft

15164 Reynosa Dr, Rancho Murieta, CA, 95683

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 Sutter Creek at 281 Ursula Dr, Sutter Creek, CA, 95685 priced at $835,000 converts $6,918/mo rent into $1,752/mo cash flow after a $4,087/mo obligation. Total monthly income equals $6,918/mo, and annual cash flow totals $21,029/yr on $274,715 invested. Return on cash invested prints 27.72% in year one, and rental yield reads 9.94% against a $835,000 entry. Equity gained on principal adds $5,388/yr, while 5% annual appreciation compiles into $230,695 by year five. Five-year ROI reaches 144.67% and total cumulative return in cash sums $397,432. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,918/mo property income covering a $4,087/mo payment, not borrower’s personal income.

Single Family

Built in 2007

0.30 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95685, Sutter Creek, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,596 (100%)
Owner Occupied HU	1,507 (58.1%)
Renter Occupied HU	758 (29.2%)
Vacant Housing Units	331 (12.8%)
Median Home Value	$553,534
Average Home Value	$645,873