3821 Willow St, Shasta Lake, CA, 96019 | $304/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

2 Bed
2 Bath
- sft

640-642 Locust St, Redding, CA, 96001

2 Bed
2 Bath
1040 sft

3220 Santa Rosa Way, Redding, CA, 96003

Investment Property+ 1 more

- Bed
- Bath
- sft

2873 Lowden Ln, REDDING, CA, 96002

3 Bed
2 Bath
1664 sft

20350 Hole In One Dr SPACE 89, Redding, CA, 96002

Nearby investment properties with comparable prices

3 Bed
2 Bath
1664 sft

20350 Hole In One Dr SPACE 89, Redding, CA, 96002

2 Bed
2 Bath
1248 sft

20350 Hole In One Dr SPC 173, Redding, CA, 96002

2 Bed
2 Bath
1040 sft

3220 Santa Rosa Way, Redding, CA, 96003

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 Shasta Lake at 3821 Willow St, Shasta Lake, CA, 96019 priced at $185,000 pairs $1,448/mo rent with $304/mo cash flow after a $905/mo payment. Total monthly income equals $1,448/mo, and annual cash flow comes to $3,648/yr on $61,328 invested. Return on cash invested is 25.86% in year one, and rental yield stands at 9.39% on a $185,000 basis. Equity gained on principal adds $1,194/yr, and 5% annual appreciation accumulates to $51,112 by year five. Five-year ROI measures 134.82% and total cumulative return in cash reaches $82,683. For financing, Ziffy Mortgage’s DSCR program evaluates $1,448/mo property income against a $905/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1937

9,583 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 96019, Shasta Lake, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,257 (100%)
Owner Occupied HU	2,792 (65.6%)
Renter Occupied HU	1,164 (27.3%)
Vacant Housing Units	301 ( 7.1%)
Median Home Value	$285,167
Average Home Value	$359,263