4170 Lakeside Dr #228, Rocklin, CA, 95677 | $1,764/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1714 sft

1836 Snowy White Pl #54, Lincoln, CA, 95648

3 Bed
3 Bath
1494 sft

1828 Snowy White Pl #52, Lincoln, CA, 95648

3 Bed
3 Bath
1714 sft

1805 Lucky Star Pl #24, Lincoln, CA, 95648

3 Bed
3 Bath
1714 sft

1717 Perfect Day Pl #41, Lincoln, CA, 95648

Nearby investment properties with comparable prices

2 Bed
2 Bath
858 sft

5040 Jackson St SPACE 152, North Highlands, CA, 95660

3 Bed
2 Bath
1248 sft

102 Countess Way #102, Sacramento, CA, 95827

2 Bed
2 Bath
1344 sft

4901 Gardendell Rd, Sacramento, CA, 95834

3 Bed
2 Bath
1344 sft

5804 Eureka Ln, Sacramento, CA, 95842

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 4170 Lakeside Dr #228, Rocklin, CA, 95677 uses $53,040 cash to close to unlock $21,172/yr annual cash flow and $1,764/mo monthly cash flow. Total monthly income runs $2,754/mo, and a $783/mo payment keeps the spread at $1,764/mo. Purchase price stands at $159,999, and rental yield measures 20.66% with $2,754/mo rent. Return on cash invested shows 59.83% in year one, and 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 316.93% and total cumulative return in cash records $168,097. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,754/mo property income covering a $783/mo payment rather than investor’s personal income.

Manufactured

Built in 1972

N/A lot

$N/A/sqft

No 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