Residence 2 Plan, Granite TerraceRocklinCA95677
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 Residence 2 Plan, Granite Terrace, Rocklin, CA, 95677 priced at $633,950 converts $4,112/mo rent into $47/mo cash flow after a $3,103/mo obligation. Total monthly income equals $4,112/mo, and annual cash flow totals $566/yr on $208,570 invested. Return on cash invested prints 20.33% in year one, and rental yield reads 7.78% against a $633,950 entry. Equity gained on principal adds $4,091/yr, while 5% annual appreciation compiles into $175,149 by year five. Five-year ROI reaches 105.39% and total cumulative return in cash sums $219,807. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,112/mo property income covering a $3,103/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$143 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95677, Rocklin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,885 (100%) |
| Owner Occupied HU | 7,676 (64.6%) |
| Renter Occupied HU | 3,614 (30.4%) |
| Vacant Housing Units | 595 ( 5.0%) |
| Median Home Value | $674,372 |
| Average Home Value | $721,423 |
Housing Distribution
Address Breakdown
Residential
11,244
Single Family
9,287
Multi-Family
1,957
Businesses
1,384
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Keusder Homes
Mls Name: Keusder Homes
Mls ID: #N/A