225 Swazey Ct, Roseville, CA, 95747 | $295/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

4 Bed
4 Bath
3312 sft

5033 Sierra Madre Way, Roseville, CA, 95747

4 Bed
3 Bath
2459 sft

5727 Secret Creek Dr, Rocklin, CA, 95677

4 Bed
3 Bath
2296 sft

9017 Lakota St, El Dorado Hills, CA, 95762

2 Bed
2 Bath
1445 sft

4176 Afterlight Ln, Roseville, CA, 95747

Nearby investment properties with comparable prices

4 Bed
3 Bath
2479 sft

Telluride Plan, Montrose at The Ranch, Rancho Cordova, CA, 95742

4 Bed
3 Bath
1928 sft

11521 Lagarto Way, Rancho Cordova, CA, 95742

5 Bed
3 Bath
2232 sft

Residence 3 Plan, Granite Terrace, Rocklin, CA, 95677

4 Bed
3 Bath
1928 sft

Plan 1928 Plan, Sutter at Rio Del Oro, 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

Investment property for sale in Roseville at 225 Swazey Ct, Roseville, CA, 95747 offers a 8.21% rental yield on a $775,000 purchase with $5,302/mo rent. Total monthly income registers $5,302/mo, and a $3,793/mo payment leaves $295/mo available for distribution. Annual cash flow reaches $3,539/yr on $254,975 to close, and return on cash invested stands at 21.45% in year one. Equity gained on principal adds $5,001/yr while 5% annual appreciation supports $214,118 over five years. Portfolio math shows five-year ROI at 111.42% and total cumulative return in cash at $284,083. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,302/mo property income against a $3,793/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1995

9,814 sqft lot

$N/A/sqft

$639 quarterly 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