Residence 3561 Plan, Lumiere at Sierra WestRosevilleCA95747
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 Residence 3561 Plan, Lumiere at Sierra West, Roseville, CA, 95747 offers a 10.76% rental yield on a $784,990 purchase with $7,042/mo rent. Total monthly income registers $7,042/mo, and a $3,842/mo payment leaves $2,186/mo available for distribution. Annual cash flow reaches $26,233/yr on $258,262 to close, and return on cash invested stands at 30.22% in year one. Equity gained on principal adds $5,065/yr while 5% annual appreciation supports $216,878 over five years. Portfolio math shows five-year ROI at 158.1% and total cumulative return in cash at $408,311. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,042/mo property income against a $3,842/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: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A