Willow Plan, The GlenGranite BayCA95746
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 Granite Bay at Willow Plan, The Glen, Granite Bay, CA, 95746 priced at $879,990 converts $5,454/mo rent into $10/mo cash flow after a $4,307/mo obligation. Total monthly income equals $5,454/mo, and annual cash flow totals $124/yr on $289,517 invested. Return on cash invested prints 20.1% in year one, and rental yield reads 7.44% against a $879,990 entry. Equity gained on principal adds $5,678/yr, while 5% annual appreciation compiles into $243,125 by year five. Five-year ROI reaches 103.85% and total cumulative return in cash sums $300,665. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,454/mo property income covering a $4,307/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: 95746, Granite Bay, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,404 (100%) |
| Owner Occupied HU | 7,188 (85.5%) |
| Renter Occupied HU | 884 (10.5%) |
| Vacant Housing Units | 332 ( 4.0%) |
| Median Home Value | $1,008,308 |
| Average Home Value | $1,138,256 |
Housing Distribution
Address Breakdown
Residential
8,175
Single Family
8,096
Multi-Family
79
Businesses
771
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Blue Mountain Communities
Mls Name: Blue Mountain Communities
Mls ID: #N/A