9705 Villarreal Dr, La Grange, CA, 95329 | $476/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1368 sft

10715 Merrell Rd, Groveland, CA, 95321

3 Bed
3 Bath
1300 sft

6961 State Highway 49 N #N, Mariposa, CA, 95338

2 Bed
1 Bath
1000 sft

9591 Bondurant Mine Rd, Coulterville, CA, 95311

2 Bed
1 Bath
864 sft

5611 Donkey Ln, Coulterville, CA, 95311

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
1865 sft

8400 Old Melones Dam Rd #45, Jamestown, CA, 95327

3 Bed
2 Bath
924 sft

9882 Hernandez Dr, La Grange, CA, 95329

3 Bed
2 Bath
1620 sft

22857 Rolling Woods Dr, Groveland, CA, 95321

2 Bed
1 Bath
912 sft

13275 Wells Fargo Dr, Groveland, CA, 95321

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 La Grange at 9705 Villarreal Dr, La Grange, CA, 95329 earns $476/mo cash flow from $2,220/mo rent with a $1,370/mo payment. Total monthly income totals $2,220/mo, and annual cash flow totals $5,706/yr on $92,820 capital. ROI tracks 26.06% on current figures, and rental yield reads 9.51% at a $280,000 purchase. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 over five years. Five-year ROI reaches 135.89% and total cumulative return in cash sums $126,129. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,220/mo property income instead of your personal income.

Single Family

Built in 1980

1.90 Acres lot

$N/A/sqft

$154 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95329, La Grange, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,397 (100%)
Owner Occupied HU	898 (64.3%)
Renter Occupied HU	193 (13.8%)
Vacant Housing Units	306 (21.9%)
Median Home Value	$411,792
Average Home Value	$450,782