5200 Darby Russell Rd LOT 23, Murphys, CA, 95247 | $148/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1344 sft

4597 Meadow View Rd, Murphys, CA, 95247

3 Bed
2 Bath
1296 sft

15357 Poco Calle Dr, Sonora, CA, 95370

3 Bed
2 Bath
1448 sft

20772 Haiapo Rd, Mi Wuk Village, CA, 95346

3 Bed
2 Bath
1232 sft

23141 Cresta Dr, Twain Harte, CA, 95383

Nearby investment properties with comparable prices

3 Bed
2 Bath
1368 sft

24685 Tramway Rd, Mi Wuk Village, CA, 95346

3 Bed
2 Bath
1764 sft

939 Fairway Ct, Murphys, CA, 95247

- Bed
- Bath
- sft

19010 Potternoff Rd, Mokelumne Hill, CA, 95245

3 Bed
2 Bath
1508 sft

402 Rabbits Foot Rd, West Pt, CA, 95255

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 Murphys at 5200 Darby Russell Rd LOT 23, Murphys, CA, 95247 offers $2,932/mo rent that, after a $2,203/mo payment, leaves $148/mo cash flow. Total monthly income is $2,932/mo, and annual cash flow is $1,773/yr on $149,175 cash. Return on cash invested measures 21.1% in year one, and rental yield stands at 7.82% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 109.22% and total cumulative return in cash reaches $162,930. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,932/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1982

0.42 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95247, Murphys, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,562 (100%)
Owner Occupied HU	1,475 (57.6%)
Renter Occupied HU	428 (16.7%)
Vacant Housing Units	659 (25.7%)
Median Home Value	$535,321
Average Home Value	$566,320