3104 Beachcomber Dr E #2048, Rocklin, CA, 95677 | $36/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1017 sft

9160 Madison Ave APT 33, Fair Oaks, CA, 95628

2 Bed
2 Bath
886 sft

5415 4th St, Rocklin, CA, 95677

2 Bed
1 Bath
1081 sft

23 Adelphi Ct, Sacramento, CA, 95825

2 Bed
1 Bath
1036 sft

9101 Newhall Dr APT 39, Sacramento, CA, 95826

Nearby investment properties with comparable prices

4 Bed
2 Bath
1815 sft

5533 Missie Way, Sacramento, CA, 95841

3 Bed
2 Bath
1102 sft

6940 Gillingham Way, North Highlands, CA, 95660

2 Bed
2 Bath
1288 sft

1520 Hood Rd UNIT C, Sacramento, CA, 95825

2 Bed
2 Bath
1190 sft

2409 Post Oak Ln, Sacramento, CA, 95825

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 Rocklin at 3104 Beachcomber Dr E #2048, Rocklin, CA, 95677 uses $120,998 cash to close to unlock $426/yr annual cash flow and $36/mo monthly cash flow. Total monthly income runs $2,646/mo, and a $1,786/mo payment keeps the spread at $36/mo. Purchase price stands at $365,000, and rental yield measures 8.7% with $2,646/mo rent. Return on cash invested shows 20.26% in year one, and 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 106% and total cumulative return in cash records $128,263. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,646/mo property income covering a $1,786/mo payment rather than investor’s personal income.

Condo

Built in 1994

1,054 sqft lot

$N/A/sqft

$353 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95677, Rocklin, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,885 (100%)
Owner Occupied HU	7,676 (64.6%)
Renter Occupied HU	3,614 (30.4%)
Vacant Housing Units	595 ( 5.0%)
Median Home Value	$674,372
Average Home Value	$721,423