6411 Pegasus Ct, Rocklin, CA, 95677 | $764/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3205 sft

3401 Ridgeview Dr, El Dorado Hills, CA, 95762

3 Bed
3 Bath
1765 sft

1032 Caraballo Dr, Roseville, CA, 95747

5 Bed
5 Bath
4357 sft

6032 Duet Way, Roseville, CA, 95747

3 Bed
2 Bath
1645 sft

2057 Devonport Loop, Roseville, CA, 95747

Nearby investment properties with comparable prices

5 Bed
3 Bath
2597 sft

Residence 4 Plan, Granite Terrace, Rocklin, CA, 95677

4 Bed
3 Bath
2213 sft

1081 Star Gate Dr, Roseville, CA, 95747

4 Bed
3 Bath
2216 sft

6041 Wandering Star Dr, Roseville, CA, 95747

3 Bed
2 Bath
2543 sft

307 Shaker Dr, 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

Rental property for sale in Rocklin at 6411 Pegasus Ct, Rocklin, CA, 95677 priced at $799,900 pairs $5,826/mo rent with $764/mo cash flow after a $3,915/mo payment. Total monthly income equals $5,826/mo, and annual cash flow comes to $9,166/yr on $263,167 invested. Return on cash invested is 23.54% in year one, and rental yield stands at 8.74% on a $799,900 basis. Equity gained on principal adds $5,162/yr, and 5% annual appreciation accumulates to $220,998 by year five. Five-year ROI measures 122.47% and total cumulative return in cash reaches $322,308. For financing, Ziffy Mortgage’s DSCR program evaluates $5,826/mo property income against a $3,915/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2003

10,393 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