5457 Bryant Rd, Shingle Springs, CA, 95682 | $20/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
7220 sft

3959 Maresborough Pl, Loomis, CA, 95650

5 Bed
6 Bath
5838 sft

8915 Buddecke Pl, Granite Bay, CA, 95746

4 Bed
7 Bath
3854 sft

3055 Gold Country Dr, El Dorado, CA, 95623

4 Bed
4 Bath
3788 sft

1611 Old Hart Ranch Rd, Roseville, CA, 95661

Nearby investment properties with comparable prices

4 Bed
4 Bath
4103 sft

649 Westchester Dr, Folsom, CA, 95630

3 Bed
3 Bath
3801 sft

745 Grandview Dr, Folsom, CA, 95630

4 Bed
5 Bath
3214 sft

567 Biltmore Ct, El Dorado Hills, CA, 95762

6 Bed
4 Bath
4192 sft

9139 Eden Oaks Cir, Granite Bay, CA, 95746

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 Shingle Springs at 5457 Bryant Rd, Shingle Springs, CA, 95682 with 5% annual appreciation on a $1,890,000 basis while $11,947/mo rent supports operations. Total monthly income totals $11,947/mo and a $9,251/mo payment preserves $20/mo for cash returns. Annual cash flow comes to $236/yr on $612,360 deployed, and return on cash invested reaches 20.41% in year one. Equity gained on principal adds $12,196/yr, and five-year appreciation sums $522,172 alongside rental yield of 7.59%. Five-year ROI measures 105.58% and total cumulative return in cash totals $646,543.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $11,947/mo property income versus a $9,251/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1997

6 Acres lot

$N/A/sqft

$450 quarterly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95682, Shingle Springs, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,432 (100%)
Owner Occupied HU	8,921 (71.8%)
Renter Occupied HU	2,909 (23.4%)
Vacant Housing Units	602 ( 4.8%)
Median Home Value	$751,567
Average Home Value	$846,468