3828 Rollins Way, Antelope, CA, 95843 | $1,592/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3122 sft

2567 Parkcrest Way, Roseville, CA, 95747

4 Bed
2 Bath
1944 sft

1249 Bray Dr, Woodland, CA, 95776

4 Bed
3 Bath
2403 sft

5704 Byron Ct, Rocklin, CA, 95765

3 Bed
3 Bath
2832 sft

2283 Blue Heron Loop, Lincoln, CA, 95648

Nearby investment properties with comparable prices

2 Bed
2 Bath
1251 sft

649 Kingstom St, El Dorado Hills, CA, 95762

2 Bed
1 Bath
864 sft

130 Clinton Ave, Roseville, CA, 95678

3 Bed
2 Bath
1300 sft

5239 Meadow Park Way, Sacramento, CA, 95823

3 Bed
2 Bath
1420 sft

8408 Futurity Ct, Antelope, CA, 95843

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 Antelope at 3828 Rollins Way, Antelope, CA, 95843 priced at $525,000 pairs $4,840/mo rent with $1,592/mo cash flow after a $2,570/mo payment. Total monthly income equals $4,840/mo, and annual cash flow comes to $19,102/yr on $172,725 invested. Return on cash invested is 31.12% in year one, and rental yield stands at 11.06% on a $525,000 basis. Equity gained on principal adds $3,388/yr, and 5% annual appreciation accumulates to $145,048 by year five. Five-year ROI measures 162.92% and total cumulative return in cash reaches $281,397. For financing, Ziffy Mortgage’s DSCR program evaluates $4,840/mo property income against a $2,570/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1988

5,663 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95843, Antelope, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,584 (100%)
Owner Occupied HU	10,759 (69.0%)
Renter Occupied HU	4,557 (29.2%)
Vacant Housing Units	268 ( 1.7%)
Median Home Value	$531,007
Average Home Value	$541,313