8004 Hermosa Vista Dr, Somerset, CA, 95684 | $46/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2199 sft

6049 Chickaree Ln, Pollock Pines, CA, 95726

3 Bed
2 Bath
2230 sft

14955 Ponderosa Way, Pine Grove, CA, 95665

Investment Property+ 1 more

4 Bed
3 Bath
2707 sft

12880 New York Ranch Rd, Jackson, CA, 95642

2 Bed
2 Bath
1377 sft

9900 Grizzly Flat Rd, Grizzly Flats, CA, 95636

Nearby investment properties with comparable prices

4 Bed
3 Bath
2200 sft

17044 Climax Rd, Jackson, CA, 95642

3 Bed
2 Bath
1626 sft

3607 Sawyer Ct, Diamond Springs, CA, 95619

3 Bed
2 Bath
1746 sft

6194 Dark Canyon Rd, Placerville, CA, 95667

$ 564,900

ROI

Cash Flow/m

- Bed
- Bath
- sft

555-561 Arlette Ln, Diamond Springs, CA, 95619

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 Somerset at 8004 Hermosa Vista Dr, Somerset, CA, 95684 priced at $660,000 pairs $4,286/mo rent with $46/mo cash flow after a $3,230/mo payment. Total monthly income equals $4,286/mo, and annual cash flow comes to $548/yr on $217,140 invested. Return on cash invested is 20.31% in year one, and rental yield stands at 7.79% on a $660,000 basis. Equity gained on principal adds $4,259/yr, and 5% annual appreciation accumulates to $182,346 by year five. Five-year ROI measures 105.28% and total cumulative return in cash reaches $228,609. For financing, Ziffy Mortgage’s DSCR program evaluates $4,286/mo property income against a $3,230/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2002

3.50 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95684, Somerset, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,678 (100%)
Owner Occupied HU	1,182 (70.4%)
Renter Occupied HU	206 (12.3%)
Vacant Housing Units	290 (17.3%)
Median Home Value	$784,628
Average Home Value	$973,435