405 Livoti Ave, Roseville, CA, 95661 | $1,733/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2001 sft

668 Plum Creek Ct, Folsom, CA, 95630

Investment Property+ 1 more

3 Bed
2 Bath
1709 sft

3033 Vaughn Way, Roseville, CA, 95747

5 Bed
3 Bath
2479 sft

7992 Keith Winney Cir, Sacramento, CA, 95829

4 Bed
3 Bath
1820 sft

3423 Keswick Dr, El Dorado Hills, CA, 95762

Nearby investment properties with comparable prices

2 Bed
2 Bath
1092 sft

3301 N Park Dr UNIT 2612, Sacramento, CA, 95835

3 Bed
2 Bath
1416 sft

7032 La Costa Ln, Citrus Heights, CA, 95621

4 Bed
3 Bath
1518 sft

8903 Salmon Falls Dr APT B, Sacramento, CA, 95826

3 Bed
2 Bath
1216 sft

4301 26th Ave, Sacramento, CA, 95820

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 405 Livoti Ave, Roseville, CA, 95661 offers $4,330/mo rent that, after a $2,055/mo payment, leaves $1,733/mo cash flow. Total monthly income is $4,330/mo, and annual cash flow is $20,792/yr on $139,197 cash. Return on cash invested measures 34.85% in year one, and rental yield stands at 12.37% at a $419,900 entry. Equity gained on principal adds $2,710/yr while 5% annual appreciation compounds into $116,011 by year five. Five-year ROI records 182.94% and total cumulative return in cash reaches $254,652. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,330/mo property income versus a $2,055/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1920

0.25 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95661, Roseville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,002 (100%)
Owner Occupied HU	8,031 (57.4%)
Renter Occupied HU	5,272 (37.7%)
Vacant Housing Units	699 ( 5.0%)
Median Home Value	$690,046
Average Home Value	$731,636