8898 Arrowrock Trl, Smartsville, CA, 95977 | $1,267/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1810 sft

1342 Deerwood St, Arboga, CA, 95961

4 Bed
2 Bath
2053 sft

1847 Rolling Rock Ct, Yuba City, CA, 95993

3 Bed
2 Bath
1444 sft

6038 Alberta Ave, Marysville, CA, 95901

3 Bed
2 Bath
1600 sft

10428-10430 Robin Ave, Grass Valley, CA, 95945

Nearby investment properties with comparable prices

2 Bed
1 Bath
1056 sft

4779 Pacific Ave, Olivehurst, CA, 95961

3 Bed
2 Bath
1152 sft

12606 Black Rd, Smartsville, CA, 95977

2 Bed
2 Bath
1798 sft

8945 Holmes Way, Brownsville, CA, 95919

3 Bed
2 Bath
1253 sft

245 E Main St, Grass Valley, CA, 95945

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 Smartsville at 8898 Arrowrock Trl, Smartsville, CA, 95977 uses $124,313 cash to close to unlock $15,199/yr annual cash flow and $1,267/mo monthly cash flow. Total monthly income runs $3,586/mo, and a $1,835/mo payment keeps the spread at $1,267/mo. Purchase price stands at $375,000, and rental yield measures 11.48% with $3,586/mo rent. Return on cash invested shows 32.14% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 168.41% and total cumulative return in cash records $209,355. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,586/mo property income covering a $1,835/mo payment rather than investor’s personal income.

Single Family

Built in 1992

5.10 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95977, Smartville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	789 (100%)
Owner Occupied HU	600 (76.0%)
Renter Occupied HU	117 (14.8%)
Vacant Housing Units	72 ( 9.1%)
Median Home Value	$619,845
Average Home Value	$800,579