2057 Devonport Loop, Roseville, CA, 95747 | $939/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2974 sft

5527 Tripp Way, Rocklin, CA, 95765

4 Bed
3 Bath
3110 sft

348 Ainsdale Ct, Roseville, CA, 95747

Currently Rented+ 1 more

4 Bed
3 Bath
2371 sft

122 Orange Blossom Cir, Folsom, CA, 95630

7 Bed
6 Bath
3709 sft

6441 Sky Hawk Rd, Pilot Hill, CA, 95664

Nearby investment properties with comparable prices

Plan 2050 Modeled Plan, Butte Vista at Cobblestone

4 Bed
2 Bath
2050 sft

Plan 2050 Modeled Plan, Butte Vista at Cobblestone, Olivehurst, CA, 95961

3 Bed
3 Bath
1547 sft

1845 Talavera Dr, Lincoln, CA, 95648

3 Bed
2 Bath
1593 sft

3307 Seaborg Way, Sacramento, CA, 95827

3 Bed
2 Bath
1485 sft

5701 Honor Pkwy, Sacramento, CA, 95835

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 Roseville at 2057 Devonport Loop, Roseville, CA, 95747 offers a 10.16% rental yield on a $585,000 purchase with $4,952/mo rent. Total monthly income registers $4,952/mo, and a $2,863/mo payment leaves $939/mo available for distribution. Annual cash flow reaches $11,271/yr on $192,465 to close, and return on cash invested stands at 25.92% in year one. Equity gained on principal adds $3,775/yr while 5% annual appreciation supports $161,625 over five years. Portfolio math shows five-year ROI at 135.92% and total cumulative return in cash at $261,606. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,952/mo property income against a $2,863/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2008

5,915 sqft lot

$N/A/sqft

$225 monthly 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