7861 Crystal Blvd, El Dorado, CA, 95623 | $1,348/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2243 sft

3800 Pardee Ct, El Dorado Hills, CA, 95762

4 Bed
6 Bath
4417 sft

771 Glen Mady Way, Folsom, CA, 95630

4 Bed
3 Bath
2010 sft

19110 Mineral Ridge Ct, Pine Grove, CA, 95665

5 Bed
5 Bath
4010 sft

6275 Chablis Dr, Shingle Springs, CA, 95682

Nearby investment properties with comparable prices

4 Bed
3 Bath
1935 sft

4789 Happy Hallow Dr, Folsom, CA, 95630

4 Bed
2 Bath
2597 sft

12465 Kibbie Lake Way, Rancho Cordova, CA, 95742

4 Bed
3 Bath
3165 sft

12192 Blue Indigo Cir, Rancho Cordova, CA, 95742

4 Bed
3 Bath
3165 sft

Plan 2 Plan, Bloom at Sunridge Park, 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

Rental property for sale in El Dorado at 7861 Crystal Blvd, El Dorado, CA, 95623 priced at $868,900 pairs $6,834/mo rent with $1,348/mo cash flow after a $4,253/mo payment. Total monthly income equals $6,834/mo, and annual cash flow comes to $16,176/yr on $285,868 invested. Return on cash invested is 25.72% in year one, and rental yield stands at 9.44% on a $868,900 basis. Equity gained on principal adds $5,607/yr, and 5% annual appreciation accumulates to $240,061 by year five. Five-year ROI measures 134.14% and total cumulative return in cash reaches $383,463. For financing, Ziffy Mortgage’s DSCR program evaluates $6,834/mo property income against a $4,253/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2002

2.17 Acres lot

$N/A/sqft

$120 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95623, El Dorado, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,228 (100%)
Owner Occupied HU	1,730 (77.6%)
Renter Occupied HU	350 (15.7%)
Vacant Housing Units	148 ( 6.6%)
Median Home Value	$574,138
Average Home Value	$723,211