Plan 1567 Plan, Dragonfly at Winding CreekRosevilleCA95747
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 Roseville at Plan 1567 Plan, Dragonfly at Winding Creek, Roseville, CA, 95747 priced at $541,990 pairs $3,470/mo rent with $117/mo cash flow after a $2,653/mo payment. Total monthly income equals $3,470/mo, and annual cash flow comes to $1,403/yr on $178,315 invested. Return on cash invested is 20.85% in year one, and rental yield stands at 7.68% on a $541,990 basis. Equity gained on principal adds $3,497/yr, and 5% annual appreciation accumulates to $149,742 by year five. Five-year ROI measures 107.82% and total cumulative return in cash reaches $192,267. For financing, Ziffy Mortgage’s DSCR program evaluates $3,470/mo property income against a $2,653/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95747, Roseville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 36,150 (100%) |
| Owner Occupied HU | 27,341 (75.6%) |
| Renter Occupied HU | 6,612 (18.3%) |
| Vacant Housing Units | 2,197 ( 6.1%) |
| Median Home Value | $691,095 |
| Average Home Value | $728,625 |
Housing Distribution
Address Breakdown
Residential
33,098
Single Family
30,109
Multi-Family
2,989
Businesses
531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dragonfly at Winding Creek • D.R. Horton - Sacramento
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A