77 Mesa De Oro CirSutter CreekCA95685
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 Sutter Creek at 77 Mesa De Oro Cir, Sutter Creek, CA, 95685 priced at $350,000 converts $2,692/mo rent into $427/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,692/mo, and annual cash flow totals $5,122/yr on $116,025 invested. Return on cash invested prints 24.32% in year one, and rental yield reads 9.23% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 126.88% and total cumulative return in cash sums $147,218. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,692/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Manufactured
Built in 1994
5,662 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95685, Sutter Creek, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,596 (100%) |
| Owner Occupied HU | 1,507 (58.1%) |
| Renter Occupied HU | 758 (29.2%) |
| Vacant Housing Units | 331 (12.8%) |
| Median Home Value | $553,534 |
| Average Home Value | $645,873 |
Housing Distribution
Address Breakdown
Residential
1,778
Single Family
1,548
Multi-Family
230
Businesses
269
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lillya Greathouse • Vista Sotheby's International Realty
Mls Name: MetroList Services of CA
Mls ID: #225079098