1130 White Rock Rd SPACE 53, El Dorado Hills, CA, 95762 | $220/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1200 sft

5543 Madison Ave, Sacramento, CA, 95841

3 Bed
2 Bath
1200 sft

4816 Independence Ln, North Highlands, CA, 95660

2 Bed
2 Bath
1200 sft

94 Tallwood Cir, Citrus Heights, CA, 95621

3 Bed
2 Bath
1344 sft

5040 Jackson St SPC 55, North Highlands, CA, 95660

Nearby investment properties with comparable prices

3 Bed
2 Bath
1120 sft

7324 Azimuth Ln #19, Sacramento, CA, 95842

2 Bed
2 Bath
1272 sft

10 Rimma Way, Roseville, CA, 95661

2 Bed
2 Bath
1440 sft

4121 Chesapeake Ln, North Highlands, CA, 95660

2 Bed
2 Bath
1368 sft

132 Lily Ave, 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

Investment property for sale in El Dorado Hills at 1130 White Rock Rd SPACE 53, El Dorado Hills, CA, 95762 offers a 9.38% rental yield on a $135,000 purchase with $1,055/mo rent. Total monthly income registers $1,055/mo, and a $661/mo payment leaves $220/mo available for distribution. Annual cash flow reaches $2,635/yr on $44,753 to close, and return on cash invested stands at 25.8% in year one. Equity gained on principal adds $871/yr while 5% annual appreciation supports $37,298 over five years. Portfolio math shows five-year ROI at 134.47% and total cumulative return in cash at $60,181. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,055/mo property income against a $661/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1969

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