6520 Hearthstone Cir APT 434, Rocklin, CA, 95677 | $2/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
795 sft

6428 Bremen Dr #1, Citrus Heights, CA, 95621

2 Bed
2 Bath
826 sft

3939 Madison Ave APT 248, North Highlands, CA, 95660

1 Bed
1 Bath
770 sft

2410 Larkspur Ln APT 243, Sacramento, CA, 95825

2 Bed
1 Bath
922 sft

3615 Sapphire Dr APT 3, Auburn, CA, 95602

Nearby investment properties with comparable prices

2 Bed
2 Bath
905 sft

13005 Lincoln Way APT F, Auburn, CA, 95603

2 Bed
2 Bath
1000 sft

7121 Stella Ln UNIT 25, Carmichael, CA, 95608

2 Bed
2 Bath
968 sft

1019 Dornajo Way APT 229, Sacramento, CA, 95825

3 Bed
1 Bath
1259 sft

6039 34th Ave, Sacramento, CA, 95824

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 6520 Hearthstone Cir APT 434, Rocklin, CA, 95677 generates $2,282/mo in rent and, after a $1,551/mo payment, leaves $2/mo in cash flow. Total monthly income is $2,282/mo, and annual cash flow is $20/yr on $105,052 invested. Return on cash invested sits at 19.93% in year one, and rental yield is 8.64% on a $316,900 entry. Equity gained on principal adds $2,045/yr, while 5% annual appreciation builds toward $87,554 over five years. Five-year ROI reaches 104.28% and total cumulative return in cash sums $109,550. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,282/mo property income rather than buyer’s personal income.

Condo

Built in 2006

841 sqft lot

$N/A/sqft

$320 monthly 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