6024 Brogan Way, El Dorado Hills, CA, 95762 | $933/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3760 sft

4435 Dunnwood Dr, El Dorado Hills, CA, 95762

5 Bed
3 Bath
3179 sft

1852 Atwell St, Roseville, CA, 95747

4 Bed
3 Bath
2502 sft

6907 Highland Rd, Granite Bay, CA, 95746

4 Bed
4 Bath
3056 sft

9535 Pamela St, El Dorado Hills, CA, 95762

Nearby investment properties with comparable prices

5 Bed
3 Bath
3375 sft

12009 Roquefort Way, Rancho Cordova, CA, 95742

3 Bed
2 Bath
1866 sft

6756 Micherra Cir, Granite Bay, CA, 95746

4 Bed
3 Bath
2751 sft

1701 Poppy Dr, Rocklin, CA, 95765

6 Bed
3 Bath
2199 sft

12445 Ladd Ln, Auburn, CA, 95603

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 El Dorado Hills at 6024 Brogan Way, El Dorado Hills, CA, 95762 priced at $929,000 converts $6,940/mo rent into $933/mo cash flow after a $4,547/mo obligation. Total monthly income equals $6,940/mo, and annual cash flow totals $11,192/yr on $305,641 invested. Return on cash invested prints 23.72% in year one, and rental yield reads 8.96% against a $929,000 entry. Equity gained on principal adds $5,995/yr, while 5% annual appreciation compiles into $256,666 by year five. Five-year ROI reaches 123.62% and total cumulative return in cash sums $377,840. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,940/mo property income covering a $4,547/mo payment, not borrower’s personal income.

Single Family

Built in 2005

7,841 sqft lot

$N/A/sqft

$248 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95762, El Dorado Hills, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,705 (100%)
Owner Occupied HU	16,315 (82.8%)
Renter Occupied HU	2,628 (13.3%)
Vacant Housing Units	762 ( 3.9%)
Median Home Value	$897,383
Average Home Value	$1,030,046