2080 Upper Black Rock Rd, Cool, CA, 95614 | $172/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1348 sft

3777 Dogwood Ln, Placerville, CA, 95667

2 Bed
2 Bath
1515 sft

1375 Tahoma Ln, Lincoln, CA, 95648

3 Bed
2 Bath
1378 sft

1313 Edmonton Ave, Roseville, CA, 95661

3 Bed
3 Bath
1337 sft

8781 Cortina Cir #61, Roseville, CA, 95678

Nearby investment properties with comparable prices

3 Bed
2 Bath
1333 sft

5864 Sequoia Ct, Rocklin, CA, 95677

3 Bed
1 Bath
1413 sft

1811 Little Creek Rd, Auburn, CA, 95602

4 Bed
3 Bath
1699 sft

304 Marian Way, Roseville, CA, 95678

3 Bed
3 Bath
1656 sft

1096 Landmark Cir, Lincoln, CA, 95648

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 Cool at 2080 Upper Black Rock Rd, Cool, CA, 95614 offers $3,587/mo rent that, after a $2,687/mo payment, leaves $172/mo cash flow. Total monthly income is $3,587/mo, and annual cash flow is $2,060/yr on $180,621 cash. Return on cash invested measures 21.2% in year one, and rental yield stands at 7.84% at a $549,000 entry. Equity gained on principal adds $3,543/yr while 5% annual appreciation compounds into $151,679 by year five. Five-year ROI records 109.78% and total cumulative return in cash reaches $198,284. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,587/mo property income versus a $2,687/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1997

2.48 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95614, Cool, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,671 (100%)
Owner Occupied HU	1,435 (85.9%)
Renter Occupied HU	128 ( 7.7%)
Vacant Housing Units	108 ( 6.5%)
Median Home Value	$601,140
Average Home Value	$632,179