5351 Brookfield Cir, Rocklin, CA, 95677 | $946/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1870 sft

4429 Arctic Tern Way, Rancho Cordova, CA, 95742

3 Bed
2 Bath
1784 sft

4360 Needlegrass Dr, Folsom, CA, 95630

Currently Rented+ 1 more

3 Bed
3 Bath
3195 sft

15288 William Dr, Auburn, CA, 95602

Rental Income+ 1 more

5 Bed
4 Bath
4284 sft

2907 Pasada Ct, Cameron Park, CA, 95682

Nearby investment properties with comparable prices

5 Bed
3 Bath
2620 sft

3912 Eventide Ave, Sacramento, CA, 95835

2 Bed
2 Bath
1792 sft

2079 Marlette Way, Lincoln, CA, 95648

3 Bed
3 Bath
1821 sft

3505 Riata Dr, Folsom, CA, 95630

4 Bed
3 Bath
2286 sft

2010 Trailee Ct, Roseville, CA, 95747

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 5351 Brookfield Cir, Rocklin, CA, 95677 priced at $849,988 converts $6,204/mo rent into $946/mo cash flow after a $4,160/mo obligation. Total monthly income equals $6,204/mo, and annual cash flow totals $11,353/yr on $279,646 invested. Return on cash invested prints 24.12% in year one, and rental yield reads 8.76% against a $849,988 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation compiles into $234,836 by year five. Five-year ROI reaches 125.39% and total cumulative return in cash sums $350,658. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,204/mo property income covering a $4,160/mo payment, not borrower’s personal income.

Single Family

Built in 1999

7,680 sqft 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