5505 S Grove St SPACE 15, Roclin, CA, 95677 | $3,445/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1788 sft

1304 Ridgecrest Way, Roseville, CA, 95661

3 Bed
2 Bath
2150 sft

4705 Jubilee Ct, Roseville, CA, 95747

3 Bed
3 Bath
2008 sft

3404 Meder Rd, Shingle Springs, CA, 95682

4 Bed
4 Bath
2419 sft

3700 Oyster Point Way, Sacramento, CA, 95835

Nearby investment properties with comparable prices

2 Bed
2 Bath
1352 sft

102 Richards Dr, Roseville, CA, 95678

1 Bed
2 Bath
826 sft

3939 Madison Avenue #220, North Highlands, CA, 95660

2 Bed
2 Bath
826 sft

3939 Madison Avenue #241, North Highlands, CA, 95660

2 Bed
2 Bath
826 sft

3941 Madison Avenue #111, North Highlands, CA, 95660

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 Roclin at 5505 S Grove St SPACE 15, Roclin, CA, 95677 uses $56,024 cash to close to unlock $41,344/yr annual cash flow and $3,445/mo monthly cash flow. Total monthly income runs $4,544/mo, and a $827/mo payment keeps the spread at $3,445/mo. Purchase price stands at $169,000, and rental yield measures 32.27% with $4,544/mo rent. Return on cash invested shows 93.71% in year one, and 5% annual appreciation builds toward $46,692 over five years. Five-year ROI reaches 499.05% and total cumulative return in cash records $279,583. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,544/mo property income covering a $827/mo payment rather than investor’s personal income.

Manufactured

Built in 2004

N/A 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