202 Gunston Ct, El Dorado Hills, CA, 95762 | $534/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3655 sft

3780 Las Pasas Way, Sacramento, CA, 95864

4 Bed
3 Bath
3695 sft

5070 Stirling St, Granite Bay, CA, 95746

4 Bed
3 Bath
2213 sft

1040 Star Gate Dr, Roseville, CA, 95747

3 Bed
2 Bath
2080 sft

4901 Fuji Ct, Roseville, CA, 95747

Nearby investment properties with comparable prices

5 Bed
4 Bath
3272 sft

Plan 5 Plan, Kindred at Sierra Vista, Roseville, CA, 95747

4 Bed
2 Bath
2515 sft

2394 Buntline Way, Roseville, CA, 95747

4 Bed
4 Bath
2884 sft

3005 Constellation Ave, Placerville, CA, 95667

Whitney Plan, Regency at Folsom Ranch - Shasta Collection

2 Bed
3 Bath
2148 sft

Whitney Plan, Regency at Folsom Ranch - Shasta Collection, Folsom, CA, 95630

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 202 Gunston Ct, El Dorado Hills, CA, 95762 priced at $938,000 pairs $6,667/mo rent with $534/mo cash flow after a $4,591/mo payment. Total monthly income equals $6,667/mo, and annual cash flow comes to $6,406/yr on $308,602 invested. Return on cash invested is 22.14% in year one, and rental yield stands at 8.53% on a $938,000 basis. Equity gained on principal adds $6,053/yr, and 5% annual appreciation accumulates to $259,152 by year five. Five-year ROI measures 115.21% and total cumulative return in cash reaches $355,538. For financing, Ziffy Mortgage’s DSCR program evaluates $6,667/mo property income against a $4,591/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2001

0.36 Acres lot

$N/A/sqft

$254 monthly 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