Residence 2679 Plan, Pembrook at Rio Del Oro, Plumas Lake, CA, 95961 | $459/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1847 sft

2249 Monument Dr, Lincoln, CA, 95648

4 Bed
2 Bath
2325 sft

1764 Bradley Estates Dr, Yuba City, CA, 95993

3 Bed
3 Bath
1464 sft

614 Equinox Loop, Lincoln, CA, 95648

2 Bed
2 Bath
1626 sft

145 Northfield Ct, Lincoln, CA, 95648

Nearby investment properties with comparable prices

3 Bed
3 Bath
2074 sft

1990 Whispering Oaks Ct, Yuba City, CA, 95991

3 Bed
2 Bath
1620 sft

22770 Perimeter Rd, Grass Valley, CA, 95949

4 Bed
2 Bath
1832 sft

1046 Broad Acres Way, Plumas Lake, CA, 95961

4 Bed
2 Bath
1848 sft

5563 Sunhaven Street, Linda, CA, 95901

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

Rental property for sale in Plumas Lake at Residence 2679 Plan, Pembrook at Rio Del Oro, Plumas Lake, CA, 95961 priced at $530,990 converts $3,744/mo rent into $459/mo cash flow after a $2,599/mo obligation. Total monthly income equals $3,744/mo, and annual cash flow totals $5,510/yr on $174,696 invested. Return on cash invested prints 23.21% in year one, and rental yield reads 8.46% against a $530,990 entry. Equity gained on principal adds $3,426/yr, while 5% annual appreciation compiles into $146,703 by year five. Five-year ROI reaches 120.55% and total cumulative return in cash sums $210,593. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,744/mo property income covering a $2,599/mo payment, not borrower’s personal income.

Single Family

Built in 2026

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