3901 Willow St, Shasta Lake, CA, 96019 | $376/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
984 sft

2353 North St, Redding, CA, 96001

Rental Income+ 1 more

8 Bed
5 Bath
- sft

1784 Collyer Dr, Redding, CA, 96003

3 Bed
2 Bath
1612 sft

20796 Oak St, Lakehead, CA, 96051

3 Bed
2 Bath
1290 sft

3130 Driftstone Dr, Anderson, CA, 96007

Nearby investment properties with comparable prices

3 Bed
2 Bath
1288 sft

2399 Jonquil Way, Redding, CA, 96002

3 Bed
1 Bath
1300 sft

20539 Sunset Ln, Redding, CA, 96002

2 Bed
1 Bath
1120 sft

1635 Pleasant St, Redding, CA, 96001

3 Bed
2 Bath
1092 sft

2811 Lupine St, Anderson, CA, 96007

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 3901 Willow St, Shasta Lake, CA, 96019 priced at $339,900 pairs $2,479/mo rent with $376/mo cash flow after a $1,664/mo payment. Total monthly income equals $2,479/mo, and annual cash flow comes to $4,512/yr on $112,677 invested. Return on cash invested is 23.91% in year one, and rental yield stands at 8.75% on a $339,900 basis. Equity gained on principal adds $2,193/yr, and 5% annual appreciation accumulates to $93,908 by year five. Five-year ROI measures 124.32% and total cumulative return in cash reaches $140,075. For financing, Ziffy Mortgage’s DSCR program evaluates $2,479/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1951

0.31 Acres 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