6406 Emerald Dr, Rocklin, CA, 95677 | $1,113/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1784 sft

2980 Calypso Cir, El Dorado Hills, CA, 95762

5 Bed
4 Bath
2712 sft

2116 Camino Real Way, Roseville, CA, 95747

2 Bed
2 Bath
1896 sft

1617 University Ave, Sacramento, CA, 95825

3 Bed
3 Bath
2120 sft

8661 Farley Way, Fair Oaks, CA, 95628

Nearby investment properties with comparable prices

4 Bed
2 Bath
1711 sft

1216 Elm Terrace Way, Wheatland, CA, 95692

Plan 1824 Modeled Plan, Cottages at The Preserve

4 Bed
3 Bath
1824 sft

Plan 1824 Modeled Plan, Cottages at The Preserve, Antelope, CA, 95843

2 Bed
2 Bath
1442 sft

12424 Chelidon Way, Rancho Cordova, CA, 95742

3 Bed
3 Bath
1906 sft

12219 Alamosa Dr, Rancho Cordova, CA, 95742

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 Rocklin at 6406 Emerald Dr, Rocklin, CA, 95677 listed at $595,000 pairs $4,896/mo rent with a $2,912/mo payment to leave $1,113/mo cash flow. Total monthly income runs $4,896/mo, and annual cash flow reaches $13,354/yr on $195,755 cash to close. Return on cash invested measures 26.88% in year one, and rental yield registers 9.87% at a $595,000 basis. Equity gained on principal adds $3,839/yr, and annual property appreciation at 5% supports $164,388 by year five. Five-year ROI tracks 140.42% and total cumulative return in cash totals $274,874. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,896/mo property income relative to a $2,912/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1994

6,199 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