35032 George Smith RoadSquaw ValleyCA93675
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 35032 George Smith Road, Squaw Valley, CA, 93675 in Squaw Valley speaks for itself: 10.54% gross on a $315,000 price, generating $2,766/mo in rent and $817/mo in net income after the $1,416/mo debt service. DSCR 1.95, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,808 stacks alongside $87,029 in projected five-year appreciation and $2,901/yr in principal reduction. Projected total cumulative return: $172,114.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.0% |
| Monthly Cash Flow | $817 | $1,300 |
City averages based on Squaw Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,766 |
| Total Monthly Debt Service | $1,823 |
| DSCR Ratio | 1.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1979
4.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93675, Squaw Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,808 (100%) |
| Owner Occupied HU | 1,260 (69.7%) |
| Renter Occupied HU | 282 (15.6%) |
| Vacant Housing Units | 266 (14.7%) |
| Median Home Value | $420,595 |
| Average Home Value | $499,887 |
Housing Distribution
Address Breakdown
Residential
1,483
Single Family
1,483
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1979
4.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93675, Squaw Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,808 (100%) |
| Owner Occupied HU | 1,260 (69.7%) |
| Renter Occupied HU | 282 (15.6%) |
| Vacant Housing Units | 266 (14.7%) |
| Median Home Value | $420,595 |
| Average Home Value | $499,887 |
Housing Distribution
Address Breakdown
Residential
1,483
Single Family
1,483
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: TCMLS
Mls ID: #240556