Gem Plan, Brightwood at Rio Del OroPlumas LakeCA95961
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 Plumas Lake at Gem Plan, Brightwood at Rio Del Oro, Plumas Lake, CA, 95961 priced at $524,440 converts $3,360/mo rent into $116/mo cash flow after a $2,567/mo obligation. Total monthly income equals $3,360/mo, and annual cash flow totals $1,387/yr on $172,541 invested. Return on cash invested prints 20.86% in year one, and rental yield reads 7.69% against a $524,440 entry. Equity gained on principal adds $3,384/yr, while 5% annual appreciation compiles into $144,893 by year five. Five-year ROI reaches 107.93% and total cumulative return in cash sums $186,229. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,360/mo property income covering a $2,567/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95961, Olivehurst, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,106 (100%) |
| Owner Occupied HU | 7,417 (66.8%) |
| Renter Occupied HU | 3,043 (27.4%) |
| Vacant Housing Units | 646 ( 5.8%) |
| Median Home Value | $431,688 |
| Average Home Value | $443,252 |
Housing Distribution
Address Breakdown
Residential
10,663
Single Family
10,381
Multi-Family
282
Businesses
236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A