3073 Flamenco Way, Roseville, CA, 95747 | $1,129/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2738 sft

2600 Sierra Blvd, Sacramento, CA, 95864

4 Bed
2 Bath
2556 sft

4727 H St, Sacramento, CA, 95819

4 Bed
2 Bath
1519 sft

9501 Hollingsworth Way, Sacramento, CA, 95827

3 Bed
3 Bath
2027 sft

5977 Adana Cir, Carmichael, CA, 95608

Nearby investment properties with comparable prices

4 Bed
3 Bath
2557 sft

12033 Mircado Way, Rancho Cordova, CA, 95742

Residence 2570 Plan, Heritage Placer Vineyards | Active Adult : Emilia | Active A

4 Bed
4 Bath
2570 sft

Residence 2570 Plan, Heritage Placer Vineyards | Active Adult : Emilia | Active A, Roseville, CA, 95747

Currently Rented+ 1 more

4 Bed
4 Bath
2460 sft

Cove Plan, Sycamore at Cypress, Rancho Cordova, CA, 95742

Currently Rented+ 1 more

4 Bed
4 Bath
2460 sft

Cove Plan, Sycamore at Cypress, 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 3073 Flamenco Way, Roseville, CA, 95747 priced at $795,000 converts $6,595/mo rent into $1,129/mo cash flow after a $3,891/mo obligation. Total monthly income equals $6,595/mo, and annual cash flow totals $13,551/yr on $261,555 invested. Return on cash invested prints 25.24% in year one, and rental yield reads 9.95% against a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation compiles into $219,644 by year five. Five-year ROI reaches 132.32% and total cumulative return in cash sums $346,090. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,595/mo property income covering a $3,891/mo payment, not borrower’s personal income.

Single Family

Built in 2021

5,998 sqft lot

$N/A/sqft

No 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