5401 Mayfair Ln, Somerset, CA, 95684 | $218/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1436 sft

3241 Amber Trl, Pollock Pines, CA, 95726

2 Bed
2 Bath
1156 sft

6148 Happy Valley Rd, Somerset, CA, 95684

Investment Property+ 2 more

2 Bed
2 Bath
1248 sft

16315 Mount Whitney Dr, Fiddletown, CA, 95629

2 Bed
2 Bath
1296 sft

3809 Garnet Rd, Pollock Pines, CA, 95726

Nearby investment properties with comparable prices

3 Bed
3 Bath
1340 sft

3057 Courtside Dr, Diamond Springs, CA, 95619

3 Bed
2 Bath
1520 sft

3201 Pawdick Ct, Placerville, CA, 95667

4 Bed
2 Bath
1530 sft

1435 Zandonella Rd, Diamond Springs, CA, 95619

3 Bed
2 Bath
2444 sft

10240 Ponderosa Way, Pine Grove, CA, 95665

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 Somerset at 5401 Mayfair Ln, Somerset, CA, 95684 priced at $495,000 pairs $3,299/mo rent with $218/mo cash flow after a $2,423/mo payment. Total monthly income equals $3,299/mo, and annual cash flow comes to $2,612/yr on $164,093 invested. Return on cash invested is 21.5% in year one, and rental yield stands at 8% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 111.43% and total cumulative return in cash reaches $182,842. For financing, Ziffy Mortgage’s DSCR program evaluates $3,299/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1987

1.60 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95684, Somerset, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,678 (100%)
Owner Occupied HU	1,182 (70.4%)
Renter Occupied HU	206 (12.3%)
Vacant Housing Units	290 (17.3%)
Median Home Value	$784,628
Average Home Value	$973,435