3765 Grass Valley Hwy SPACE 202, Auburn, CA, 95602 | $1,787/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1020 sft

1380 Picket Fence Ln, Lincoln, CA, 95648

3 Bed
1 Bath
1050 sft

8137 Butternut Dr, Citrus Heights, CA, 95621

3 Bed
1 Bath
1400 sft

1410 Frances Dr, Roseville, CA, 95661

3 Bed
2 Bath
1190 sft

110 Marigold Ct, Auburn, CA, 95603

Nearby investment properties with comparable prices

Currently Rented+ 2 more

2 Bed
1 Bath
840 sft

11670 Garnet Way APT 4, Auburn, CA, 95602

3 Bed
2 Bath
1188 sft

987 Pampas Dr, Grass Valley, CA, 95945

2 Bed
2 Bath
1344 sft

337 Garfield Way, Roseville, CA, 95678

2 Bed
2 Bath
1052 sft

99 Marigold Ave, Auburn, CA, 95603

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 Auburn at 3765 Grass Valley Hwy SPACE 202, Auburn, CA, 95602 generates $3,204/mo in rent and, after a $1,121/mo payment, leaves $1,787/mo in cash flow. Total monthly income is $3,204/mo, and annual cash flow is $21,446/yr on $75,914 invested. Return on cash invested sits at 48.16% in year one, and rental yield is 16.79% on a $229,000 entry. Equity gained on principal adds $1,478/yr, while 5% annual appreciation builds toward $63,268 over five years. Five-year ROI reaches 254.38% and total cumulative return in cash sums $193,109. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,204/mo property income rather than buyer’s personal income.

Manufactured

Built in 1989

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95602, Auburn, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,160 (100%)
Owner Occupied HU	5,658 (69.3%)
Renter Occupied HU	1,829 (22.4%)
Vacant Housing Units	673 ( 8.2%)
Median Home Value	$768,214
Average Home Value	$838,605