2120 Xavier Ln, Roseville, CA, 95747 | $740/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2051 sft

4631 Nickels Way, Sacramento, CA, 95864

3 Bed
3 Bath
2106 sft

1292 Noonan Dr, Sacramento, CA, 95822

3 Bed
3 Bath
2668 sft

339 Quail Wood Ct, Folsom, CA, 95630

3 Bed
2 Bath
1337 sft

9433 Mirandy Dr, Sacramento, CA, 95826

Nearby investment properties with comparable prices

$ 531,300

ROI

Cash Flow/m

- Bed
- Bath
- sft

7625 Circlet Way, Citrus Heights, CA, 95621

2 Bed
3 Bath
1200 sft

793 Ferrite Ct, West Sacramento, CA, 95691

3 Bed
2 Bath
1233 sft

5818 Cerulean Hill Way, Antelope, CA, 95843

3 Bed
2 Bath
1723 sft

Plan 4 Plan, Starblossom at Montelena, Rancho Cordova, CA, 95742

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 Roseville at 2120 Xavier Ln, Roseville, CA, 95747 priced at $625,000 pairs $4,996/mo rent with $740/mo cash flow after a $3,059/mo payment. Total monthly income equals $4,996/mo, and annual cash flow comes to $8,875/yr on $205,625 invested. Return on cash invested is 24.38% in year one, and rental yield stands at 9.59% on a $625,000 basis. Equity gained on principal adds $4,033/yr, and 5% annual appreciation accumulates to $172,676 by year five. Five-year ROI measures 127.59% and total cumulative return in cash reaches $262,357. For financing, Ziffy Mortgage’s DSCR program evaluates $4,996/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2010

5,536 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