306 Walton Way, Roseville, CA, 95678 | $673/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2092 sft

1925 Woodstock Way, Sacramento, CA, 95825

4 Bed
3 Bath
1930 sft

116 Tanager Ct, Roseville, CA, 95747

4 Bed
3 Bath
2150 sft

5913 Vantage St, Sacramento, CA, 95835

4 Bed
3 Bath
2238 sft

14 Old Canoe Pl, Sacramento, CA, 95835

Nearby investment properties with comparable prices

3 Bed
2 Bath
1494 sft

12815 Spotted Wren Cir, Rancho Cordova, CA, 95742

2 Bed
1 Bath
1312 sft

9431 Erwin Ave, Orangevale, CA, 95662

3 Bed
3 Bath
1769 sft

2942 Pulp Mill Ln, Lincoln, CA, 95648

3 Bed
3 Bath
1634 sft

652 Cliffrose St, El Dorado Hills, CA, 95762

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 306 Walton Way, Roseville, CA, 95678 priced at $649,000 converts $4,688/mo rent into $673/mo cash flow after a $3,177/mo obligation. Total monthly income equals $4,688/mo, and annual cash flow totals $8,072/yr on $213,521 invested. Return on cash invested prints 23.84% in year one, and rental yield reads 8.67% against a $649,000 entry. Equity gained on principal adds $4,188/yr, while 5% annual appreciation compiles into $179,307 by year five. Five-year ROI reaches 123.89% and total cumulative return in cash sums $264,540. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,688/mo property income covering a $3,177/mo payment, not borrower’s personal income.

Single Family

Built in 1981

7,693 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95678, Roseville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,474 (100%)
Owner Occupied HU	9,447 (51.1%)
Renter Occupied HU	8,264 (44.7%)
Vacant Housing Units	763 ( 4.1%)
Median Home Value	$596,322
Average Home Value	$652,176