1130 White Rock Rd, El Dorado Hills, CA, 95762 | $113/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1440 sft

7418 White River Ln #172, Sacramento, CA, 95842

3 Bed
2 Bath
1136 sft

53 Saxton Cir #53, Citrus Heights, CA, 95621

2 Bed
2 Bath
1344 sft

6020 Cackler Lane, Citrus height, CA, 95621

1 Bed
1 Bath
484 sft

955 Fulton Ave APT 550, Sacramento, CA, 95825

Nearby investment properties with comparable prices

2 Bed
2 Bath
1010 sft

680 Dorothy Way, Auburn, CA, 95603

2 Bed
2 Bath
933 sft

5636 Hillsdale Blvd, Sacramento, CA, 95842

2 Bed
2 Bath
1440 sft

6116 Mame Ct, Citrus Heights, CA, 95621

2 Bed
2 Bath
1680 sft

12300 Pepperwood Cir, Auburn, CA, 95603

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 El Dorado Hills at 1130 White Rock Rd, El Dorado Hills, CA, 95762 priced at $220,000 converts $1,474/mo rent into $113/mo cash flow after a $1,077/mo obligation. Total monthly income equals $1,474/mo, and annual cash flow totals $1,354/yr on $72,930 invested. Return on cash invested prints 21.77% in year one, and rental yield reads 8.04% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 112.79% and total cumulative return in cash sums $82,259. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,474/mo property income covering a $1,077/mo payment, not borrower’s personal income.

Manufactured

Built in 2015

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95762, El Dorado Hills, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,705 (100%)
Owner Occupied HU	16,315 (82.8%)
Renter Occupied HU	2,628 (13.3%)
Vacant Housing Units	762 ( 3.9%)
Median Home Value	$897,383
Average Home Value	$1,030,046