1102 Augusta WayRosevilleCA95661
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 Roseville at 1102 Augusta Way, Roseville, CA, 95661 generates $3,565/mo in rent and, after a $2,251/mo payment, leaves $720/mo in cash flow. Total monthly income is $3,565/mo, and annual cash flow is $8,638/yr on $152,490 invested. Return on cash invested sits at 25.57% in year one, and rental yield is 9.3% on a $460,000 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 133.21% and total cumulative return in cash sums $203,137. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,565/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
6,202 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95661, Roseville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,002 (100%) |
| Owner Occupied HU | 8,031 (57.4%) |
| Renter Occupied HU | 5,272 (37.7%) |
| Vacant Housing Units | 699 ( 5.0%) |
| Median Home Value | $690,046 |
| Average Home Value | $731,636 |
Housing Distribution
Address Breakdown
Residential
13,265
Single Family
9,915
Multi-Family
3,350
Businesses
2,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Cooper • Cooper Realty
Mls Name: MetroList Services of CA
Mls ID: #226002574