39200 Old Sherwood RoadLaytonvilleCA95454
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
Investment Highlights
Rental property for sale in Laytonville at 39200 Old Sherwood Road, Laytonville, CA, 95454 priced at $209,900 converts $1,888/mo rent into $490/mo cash flow after a $1,027/mo obligation. Total monthly income equals $1,888/mo, and annual cash flow totals $5,878/yr on $69,582 invested. Return on cash invested prints 28.36% in year one, and rental yield reads 10.79% against a $209,900 entry. Equity gained on principal adds $1,354/yr, while 5% annual appreciation compiles into $57,992 by year five. Five-year ROI reaches 148.76% and total cumulative return in cash sums $103,508. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,888/mo property income covering a $1,027/mo payment, not borrower’s personal income.
Single Family
Built in 2003
32.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95454, Laytonville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,129 (100%) |
| Owner Occupied HU | 682 (60.4%) |
| Renter Occupied HU | 310 (27.5%) |
| Vacant Housing Units | 137 (12.1%) |
| Median Home Value | $501,754 |
| Average Home Value | $484,098 |
Housing Distribution
Address Breakdown
Residential
117
Single Family
117
Multi-Family
0
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heidi Dunk • D Vincent Real Estate
Mls Name: BAREIS
Mls Provider:
Mls ID: #324091396
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.