5460 Rattlesnake Bar Rd, Pilot Hill, CA, 95664 | $820/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2394 sft

946 Campfire Cir, Rocklin, CA, 95765

4 Bed
3 Bath
2359 sft

709 Wheat Ct, Roseville, CA, 95747

4 Bed
2 Bath
1772 sft

8049 Bossa Nova Way, Roseville, CA, 95747

4 Bed
3 Bath
2415 sft

324 Hadnall Ct, Roseville, CA, 95747

Nearby investment properties with comparable prices

3 Bed
3 Bath
1636 sft

6187 Paseo De Volle, Citrus Heights, CA, 95610

3 Bed
3 Bath
1378 sft

2041 Blue Star Dr, Roseville, CA, 95747

4 Bed
2 Bath
1724 sft

2305 Pinturo Way, Rancho Cordova, CA, 95670

3 Bed
2 Bath
1300 sft

303 Jesse Ave, Roseville, CA, 95678

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 Pilot Hill at 5460 Rattlesnake Bar Rd, Pilot Hill, CA, 95664 uses $197,071 cash to close to unlock $9,838/yr annual cash flow and $820/mo monthly cash flow. Total monthly income runs $4,526/mo, and a $2,932/mo payment keeps the spread at $820/mo. Purchase price stands at $599,000, and rental yield measures 9.07% with $4,526/mo rent. Return on cash invested shows 25.05% in year one, and 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 130.38% and total cumulative return in cash records $256,942. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,526/mo property income covering a $2,932/mo payment rather than investor’s personal income.

Single Family

Built in 1976

13 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95664, Pilot Hill, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	629 (100%)
Owner Occupied HU	508 (80.8%)
Renter Occupied HU	63 (10.0%)
Vacant Housing Units	58 ( 9.2%)
Median Home Value	$847,107
Average Home Value	$824,734