4077 Bothwell CirEl Dorado HillsCA95762
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in El Dorado Hills at 4077 Bothwell Cir, El Dorado Hills, CA, 95762 earns $157/mo cash flow from $5,100/mo rent with a $3,911/mo payment. Total monthly income totals $5,100/mo, and annual cash flow totals $1,883/yr on $262,871 capital. ROI tracks 20.78% on current figures, and rental yield reads 7.66% at a $799,000 purchase. Equity gained on principal adds $5,156/yr, and 5% annual appreciation supports $220,749 over five years. Five-year ROI reaches 107.45% and total cumulative return in cash sums $282,450. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,100/mo property income instead of your personal income.
Single Family
Built in 2005
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95762, El Dorado Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,705 (100%) |
| Owner Occupied HU | 16,315 (82.8%) |
| Renter Occupied HU | 2,628 (13.3%) |
| Vacant Housing Units | 762 ( 3.9%) |
| Median Home Value | $897,383 |
| Average Home Value | $1,030,046 |
Housing Distribution
Address Breakdown
Residential
18,350
Single Family
16,916
Multi-Family
1,434
Businesses
1,201
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Heard • eXp Realty of Northern California, Inc.
Mls Name: MetroList Services of CA
Mls ID: #225125909