The Trails Plan 3 Plan, The Trails at Valley OakRosevilleCA95747
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 The Trails Plan 3 Plan, The Trails at Valley Oak, Roseville, CA, 95747 with 5% annual appreciation on a $997,065 basis while $7,030/mo rent supports operations. Total monthly income totals $7,030/mo and a $4,880/mo payment preserves $862/mo for cash returns. Annual cash flow comes to $10,345/yr on $328,034 deployed, and return on cash invested reaches 23.21% in year one. Equity gained on principal adds $6,434/yr, and five-year appreciation sums $275,471 alongside rental yield of 8.46%. Five-year ROI measures 120.53% and total cumulative return in cash totals $395,394.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,030/mo property income versus a $4,880/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
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: Justyna Korczynski • New Home Co.
Mls Name: The New Home Company
Mls Provider:
Mls ID: #N/A