8164 Waikiki Dr, Fair Oaks, CA, 95628 | $1,300/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1850 sft

4554 Gray Lodge Loop, Rocklin, CA, 95677

3 Bed
2 Bath
2000 sft

3538 Chelsea Rd, Cameron Park, CA, 95682

3 Bed
2 Bath
2176 sft

1509 Dapple Dawn Ln, Lincoln, CA, 95648

4 Bed
4 Bath
2628 sft

12355 Rocky Ford Ct, Rancho Cordova, CA, 95742

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

3355 Starburst Walk, Sacramento, CA, 95834

3 Bed
2 Bath
1296 sft

3306 Lunar Sky Walk, Sacramento, CA, 95834

3 Bed
2 Bath
1471 sft

2371 Saint Francis Dr, Sacramento, CA, 95821

3 Bed
2 Bath
1190 sft

4425 Fenwick Way, North Highlands, CA, 95660

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 Fair Oaks at 8164 Waikiki Dr, Fair Oaks, CA, 95628 priced at $497,500 converts $4,429/mo rent into $1,300/mo cash flow after a $2,435/mo obligation. Total monthly income equals $4,429/mo, and annual cash flow totals $15,605/yr on $164,921 invested. Return on cash invested prints 29.37% in year one, and rental yield reads 10.68% against a $497,500 entry. Equity gained on principal adds $3,210/yr, while 5% annual appreciation compiles into $137,450 by year five. Five-year ROI reaches 153.72% and total cumulative return in cash sums $253,515. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,429/mo property income covering a $2,435/mo payment, not borrower’s personal income.

Single Family

Built in 1956

0.26 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95628, Fair Oaks, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,888 (100%)
Owner Occupied HU	12,019 (67.2%)
Renter Occupied HU	5,234 (29.3%)
Vacant Housing Units	635 ( 3.5%)
Median Home Value	$679,211
Average Home Value	$717,794