Plan 2321 Modeled Plan, Morgan KnollsRosevilleCA95747
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
Investment property for sale in Roseville at Plan 2321 Modeled Plan, Morgan Knolls, Roseville, CA, 95747 offers a 10.95% rental yield on a $652,970 purchase with $5,960/mo rent. Total monthly income registers $5,960/mo, and a $3,196/mo payment leaves $1,921/mo available for distribution. Annual cash flow reaches $23,047/yr on $214,827 to close, and return on cash invested stands at 30.79% in year one. Equity gained on principal adds $4,214/yr while 5% annual appreciation supports $180,404 over five years. Portfolio math shows five-year ROI at 161.15% and total cumulative return in cash at $346,198. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,960/mo property income against a $3,196/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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: Melody Elskes • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A