Residence 1497 Plan, Heritage Carson Creek | Active Adult: Mosaic II | Active Ad, El Dorado Hills, CA, 95762 | $128/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1078 sft

8141 Dike Ct, Elverta, CA, 95626

3 Bed
2 Bath
1149 sft

704 Shasta Oaks Cir, Roseville, CA, 95678

3 Bed
2 Bath
1374 sft

8077 Forest Glen Way, Citrus Heights, CA, 95610

3 Bed
2 Bath
1278 sft

3211 El Camino Ave, Sacramento, CA, 95821

Nearby investment properties with comparable prices

3 Bed
2 Bath
1224 sft

4977 Perceptive Way, Sacramento, CA, 95842

3 Bed
2 Bath
1684 sft

4870 China Camp Dr, Placerville, CA, 95667

3 Bed
1 Bath
1400 sft

5416 Cedarhurst Way, Carmichael, CA, 95608

3 Bed
2 Bath
1344 sft

9609 Mirandy Dr, Sacramento, CA, 95827

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 1497 Plan, Heritage Carson Creek | Active Adult: Mosaic II | Active Ad, El Dorado Hills, CA, 95762 with 5% annual appreciation on a $533,122 basis while $3,426/mo rent supports operations. Total monthly income totals $3,426/mo and a $2,609/mo payment preserves $128/mo for cash returns. Annual cash flow comes to $1,541/yr on $175,397 deployed, and return on cash invested reaches 20.94% in year one. Equity gained on principal adds $3,440/yr, and five-year appreciation sums $147,292 alongside rental yield of 7.71%. Five-year ROI measures 108.33% and total cumulative return in cash totals $190,011.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,426/mo property income versus a $2,609/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

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