4428 Bonneville Cir, Rocklin, CA, 95677 | $546/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2587 sft

341 Mahonia Cir, Sacramento, CA, 95835

3 Bed
2 Bath
1609 sft

2252 Ranch View Dr, Rocklin, CA, 95765

4 Bed
3 Bath
2489 sft

2531 Old Kenmare Rd, Lincoln, CA, 95648

4 Bed
3 Bath
1887 sft

8120 Challis Cir, Roseville, CA, 95747

Nearby investment properties with comparable prices

3 Bed
3 Bath
1547 sft

1845 Talavera Dr, Lincoln, CA, 95648

3 Bed
2 Bath
1593 sft

3307 Seaborg Way, Sacramento, CA, 95827

3 Bed
2 Bath
1485 sft

5701 Honor Pkwy, Sacramento, CA, 95835

3 Bed
3 Bath
1727 sft

4432 Galbrath Dr, 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

Rental property for sale in Rocklin at 4428 Bonneville Cir, Rocklin, CA, 95677 priced at $585,000 converts $4,570/mo rent into $546/mo cash flow after a $2,863/mo obligation. Total monthly income equals $4,570/mo, and annual cash flow totals $6,548/yr on $192,465 invested. Return on cash invested prints 23.46% in year one, and rental yield reads 9.37% against a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation compiles into $161,625 by year five. Five-year ROI reaches 122.77% and total cumulative return in cash sums $236,298. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,570/mo property income covering a $2,863/mo payment, not borrower’s personal income.

Single Family

Built in 2017

4,487 sqft lot

$N/A/sqft

$121 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