1040 Star Gate Dr, Roseville, CA, 95747 | $1,425/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
6 Bath
3747 sft

11457 Huntington Village Ln, Gold River, CA, 95670

4 Bed
3 Bath
3689 sft

4501 Maryam Ct, Fair Oaks, CA, 95628

3 Bed
3 Bath
1569 sft

5901 Littlestone St, Sacramento, CA, 95835

3 Bed
3 Bath
2465 sft

1036 Sandwick Way, Folsom, CA, 95630

Nearby investment properties with comparable prices

3 Bed
2 Bath
1328 sft

174 Tuttle St, Auburn, CA, 95603

3 Bed
3 Bath
1634 sft

5071 Wallflower Way, Roseville, CA, 95747

2 Bed
2 Bath
1118 sft

1016 Telford St, Lincoln, CA, 95648

3 Bed
2 Bath
1757 sft

3097 Tintorera Way, Sacramento, CA, 95833

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 Roseville at 1040 Star Gate Dr, Roseville, CA, 95747 priced at $619,999 pairs $5,666/mo rent with $1,425/mo cash flow after a $3,035/mo payment. Total monthly income equals $5,666/mo, and annual cash flow comes to $17,095/yr on $203,980 invested. Return on cash invested is 28.44% in year one, and rental yield stands at 10.97% on a $619,999 basis. Equity gained on principal adds $4,001/yr, and 5% annual appreciation accumulates to $171,294 by year five. Five-year ROI measures 149.43% and total cumulative return in cash reaches $304,803. For financing, Ziffy Mortgage’s DSCR program evaluates $5,666/mo property income against a $3,035/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2020

5,110 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95747, Roseville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	36,150 (100%)
Owner Occupied HU	27,341 (75.6%)
Renter Occupied HU	6,612 (18.3%)
Vacant Housing Units	2,197 ( 6.1%)
Median Home Value	$691,095
Average Home Value	$728,625