7464 Fairplay Rd, Somerset, CA, 95684 | $840/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1470 sft

16671 Delores Ct, Pioneer, CA, 95666

2 Bed
1 Bath
964 sft

954 Garden Loop, Placerville, CA, 95667

2 Bed
2 Bath
1404 sft

6741 Horizon Dr, Placerville, CA, 95667

4 Bed
2 Bath
1544 sft

24084 Gold Circle Dr, Pioneer, CA, 95666

Nearby investment properties with comparable prices

3 Bed
2 Bath
1248 sft

16534 Silver Pine Rd, Pioneer, CA, 95666

2 Bed
1 Bath
1236 sft

16720 Doolittle Ln, Pioneer, CA, 95666

2 Bed
2 Bath
1116 sft

5377 Blue Mountain Dr, Grizzly Flats, CA, 95636

2 Bed
2 Bath
1400 sft

26949 Lake Dr, Pioneer, CA, 95666

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 7464 Fairplay Rd, Somerset, CA, 95684 offers a 10.3% rental yield on a $350,000 purchase with $3,005/mo rent. Total monthly income registers $3,005/mo, and a $1,713/mo payment leaves $840/mo available for distribution. Annual cash flow reaches $10,079/yr on $116,025 to close, and return on cash invested stands at 28.6% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 149.41% and total cumulative return in cash at $173,354. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,005/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1918

5 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