959 Marvin Gardens WayRocklinCA95765
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Rocklin at 959 Marvin Gardens Way, Rocklin, CA, 95765 priced at $489,000 converts $4,906/mo rent into $1,497/mo cash flow after a $2,393/mo obligation. Total monthly income equals $4,906/mo, and annual cash flow totals $17,960/yr on $162,104 invested. Return on cash invested prints 30.99% in year one, and rental yield reads 12.04% against a $489,000 entry. Equity gained on principal adds $3,155/yr, while 5% annual appreciation compiles into $135,102 by year five. Five-year ROI reaches 163.28% and total cumulative return in cash sums $264,682. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,906/mo property income covering a $2,393/mo payment, not borrower’s personal income.
Condo
Built in 2001
906.05 sqft lot
$N/A/sqft
$355 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95765, Rocklin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,208 (100%) |
| Owner Occupied HU | 10,990 (67.8%) |
| Renter Occupied HU | 4,582 (28.3%) |
| Vacant Housing Units | 636 ( 3.9%) |
| Median Home Value | $720,882 |
| Average Home Value | $783,079 |
Housing Distribution
Address Breakdown
Residential
15,572
Single Family
12,324
Multi-Family
3,248
Businesses
847
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Marr • Rocklin Real Estate
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #224097218
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.