1130 White Rock Rd SPC 31, El Dorado Hills, CA, 95762 | $1,563/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
769 sft

3634 Wings Way, North Highlands, CA, 95660

2 Bed
1 Bath
952 sft

2867 Santa Paula Ct, Sacramento, CA, 95821

2 Bed
1 Bath
1008 sft

2930 Weswin Ct, Placerville, CA, 95667

2 Bed
2 Bath
880 sft

5822 Shadow Creek Dr APT 3, Sacramento, CA, 95841

Nearby investment properties with comparable prices

3 Bed
2 Bath
1560 sft

427 Danielle Way, Folsom, CA, 95630

2 Bed
2 Bath
1248 sft

8358 Cedarwood Ln #72, Citrus Heights, CA, 95610

3 Bed
2 Bath
1344 sft

7401 Sylmar Ln, Sacramento, CA, 95842

3 Bed
2 Bath
1188 sft

5505 S Grove St SPC 85, Rocklin, CA, 95677

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 SPC 31, El Dorado Hills, CA, 95762 offers a 18.46% rental yield on a $169,900 purchase with $2,614/mo rent. Total monthly income registers $2,614/mo, and a $832/mo payment leaves $1,563/mo available for distribution. Annual cash flow reaches $18,750/yr on $56,322 to close, and return on cash invested stands at 53.2% in year one. Equity gained on principal adds $1,096/yr while 5% annual appreciation supports $46,940 over five years. Portfolio math shows five-year ROI at 281.39% and total cumulative return in cash at $158,486. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,614/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

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