501 Gibson Dr APT 2424, Roseville, CA, 95678 | $1,113/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1831 sft

3338 21st Ave, Sacramento, CA, 95820

3 Bed
3 Bath
1569 sft

4441 Country Run Way, Antelope, CA, 95843

3 Bed
2 Bath
1456 sft

8216 Rensselaer Way, Sacramento, CA, 95826

3 Bed
2 Bath
1280 sft

1502 Paymaster Ct, Cool, CA, 95614

Nearby investment properties with comparable prices

1 Bed
1 Bath
758 sft

10001 Woodcreek Oaks Blvd UNIT 1433, Roseville, CA, 95747

2 Bed
1 Bath
920 sft

239 Breuner Dr APT 4, Roseville, CA, 95678

2 Bed
2 Bath
1209 sft

5607 Walnut Ave APT 10, Orangevale, CA, 95662

2 Bed
1 Bath
733 sft

5140 San Francisco St, Rocklin, CA, 95677

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 Roseville at 501 Gibson Dr APT 2424, Roseville, CA, 95678 offers a 12.37% rental yield on a $358,000 purchase with $3,691/mo rent. Total monthly income registers $3,691/mo, and a $1,752/mo payment leaves $1,113/mo available for distribution. Annual cash flow reaches $13,361/yr on $118,677 to close, and return on cash invested stands at 31.17% in year one. Equity gained on principal adds $2,310/yr while 5% annual appreciation supports $98,909 over five years. Portfolio math shows five-year ROI at 164.56% and total cumulative return in cash at $195,294. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,691/mo property income against a $1,752/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2003

1,163 sqft lot

$N/A/sqft

$345 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95678, Roseville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,474 (100%)
Owner Occupied HU	9,447 (51.1%)
Renter Occupied HU	8,264 (44.7%)
Vacant Housing Units	763 ( 4.1%)
Median Home Value	$596,322
Average Home Value	$652,176