Residence 1251 Plan, Heritage Carson Creek | Active Adult: Roxbury | Active Adul, El Dorado Hills, CA, 95762 | $322/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
960 sft

6821 Scoter Way, Sacramento, CA, 95842

3 Bed
2 Bath
1204 sft

2404 Coolidge Way, Rancho Cordova, CA, 95670

3 Bed
2 Bath
960 sft

6925 Sprig Dr, Sacramento, CA, 95842

3 Bed
2 Bath
1314 sft

4129 Sharwood Way, Carmichael, CA, 95608

Nearby investment properties with comparable prices

2 Bed
1 Bath
994 sft

3225 Kentfield Dr, Sacramento, CA, 95821

3 Bed
3 Bath
1340 sft

3057 Courtside Dr, Diamond Springs, CA, 95619

4 Bed
2 Bath
1530 sft

1435 Zandonella Rd, Diamond Springs, CA, 95619

3 Bed
2 Bath
1471 sft

2371 Saint Francis Dr, Sacramento, CA, 95821

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

Investment property for sale in El Dorado Hills at Residence 1251 Plan, Heritage Carson Creek | Active Adult: Roxbury | Active Adul, El Dorado Hills, CA, 95762 listed at $495,990 pairs $3,391/mo rent with a $2,428/mo payment to leave $322/mo cash flow. Total monthly income runs $3,391/mo, and annual cash flow reaches $3,868/yr on $164,421 cash to close. Return on cash invested measures 22.26% in year one, and rental yield registers 8.2% at a $495,990 basis. Equity gained on principal adds $3,201/yr, and annual property appreciation at 5% supports $137,033 by year five. Five-year ROI tracks 115.47% and total cumulative return in cash totals $189,861. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,391/mo property income relative to a $2,428/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95762, El Dorado Hills, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,705 (100%)
Owner Occupied HU	16,315 (82.8%)
Renter Occupied HU	2,628 (13.3%)
Vacant Housing Units	762 ( 3.9%)
Median Home Value	$897,383
Average Home Value	$1,030,046