5146 Emerald Fell Ct, Antelope, CA, 95843 | $1,228/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2013 sft

912 Yosemite Ln, El Dorado Hills, CA, 95762

4 Bed
3 Bath
2295 sft

9595 Ballinger Dr, Sacramento, CA, 95829

3 Bed
2 Bath
2042 sft

1448 Wadsworth Cir, Roseville, CA, 95747

4 Bed
4 Bath
2375 sft

1376 Folsom Meadows Cir, Folsom, CA, 95630

Nearby investment properties with comparable prices

3 Bed
2 Bath
1288 sft

501 Santa Ana Ave, Sacramento, CA, 95838

3 Bed
2 Bath
1296 sft

3318 Lunar Sky Walk, Sacramento, CA, 95834

3 Bed
2 Bath
1296 sft

3318 Aurora Sky Walk, Sacramento, CA, 95834

3 Bed
2 Bath
1296 sft

Plan 1296 Plan, Skylar, Sacramento, CA, 95834

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 Antelope at 5146 Emerald Fell Ct, Antelope, CA, 95843 priced at $515,000 pairs $4,414/mo rent with $1,228/mo cash flow after a $2,521/mo payment. Total monthly income equals $4,414/mo, and annual cash flow comes to $14,733/yr on $169,435 invested. Return on cash invested is 28.76% in year one, and rental yield stands at 10.29% on a $515,000 basis. Equity gained on principal adds $3,323/yr, and 5% annual appreciation accumulates to $142,285 by year five. Five-year ROI measures 150.24% and total cumulative return in cash reaches $254,557. For financing, Ziffy Mortgage’s DSCR program evaluates $4,414/mo property income against a $2,521/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1992

6,264 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95843, Antelope, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,584 (100%)
Owner Occupied HU	10,759 (69.0%)
Renter Occupied HU	4,557 (29.2%)
Vacant Housing Units	268 ( 1.7%)
Median Home Value	$531,007
Average Home Value	$541,313