1581 Derrylin DrRosevilleCA95747
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
Investment property for sale in Roseville at 1581 Derrylin Dr, Roseville, CA, 95747 listed at $799,950 pairs $5,726/mo rent with a $3,915/mo payment to leave $778/mo cash flow. Total monthly income runs $5,726/mo, and annual cash flow reaches $9,333/yr on $263,184 cash to close. Return on cash invested measures 23.61% in year one, and rental yield registers 8.59% at a $799,950 basis. Equity gained on principal adds $5,162/yr, and annual property appreciation at 5% supports $221,011 by year five. Five-year ROI tracks 122.63% and total cumulative return in cash totals $322,744. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,726/mo property income relative to a $3,915/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
7,945 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 |
Housing Distribution
Address Breakdown
Residential
33,098
Single Family
30,109
Multi-Family
2,989
Businesses
531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ron Murphy • Century 21 Select Real Estate
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #224075979
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.