5435 Mayfair Ln, Somerset, CA, 95684 | $843/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2016 sft

26563 Sugar Pine Ct, Pioneer, CA, 95666

Airbnb Potential+ 1 more

2 Bed
2 Bath
1002 sft

6236 Bucktail Ln, Pollock Pines, CA, 95726

3 Bed
2 Bath
1456 sft

14074 Irishtown Rd SPACE 71, Pine Grove, CA, 95665

3 Bed
2 Bath
1338 sft

4001 Wimbledon Dr, Diamond Springs, CA, 95619

Nearby investment properties with comparable prices

2 Bed
2 Bath
976 sft

6836 Kings Row Dr, Grizzly Flats, CA, 95636

2 Bed
2 Bath
1062 sft

4291 Patterson Dr APT 16, Diamond Springs, CA, 95619

2 Bed
1 Bath
922 sft

5035 Cedar Dr, Camino, CA, 95709

2 Bed
2 Bath
1488 sft

6522 Topaz Dr, Pollock Pines, CA, 95726

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

Investment property for sale in Somerset at 5435 Mayfair Ln, Somerset, CA, 95684 offers a 10.54% rental yield on a $325,000 purchase with $2,854/mo rent. Total monthly income registers $2,854/mo, and a $1,591/mo payment leaves $843/mo available for distribution. Annual cash flow reaches $10,118/yr on $107,738 to close, and return on cash invested stands at 29.3% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 153.23% and total cumulative return in cash at $165,085. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,854/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1983

1.39 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