1172 La Rochelle Ter UNIT BSunnyvaleCA94089
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 1172 La Rochelle Ter UNIT B, Sunnyvale, CA, 94089 in Sunnyvale at $1,428,000, 4.87% gross yield, is a market-growth asset. Rental yield 4.87%. The $5,801/mo rent partially funds the $6,421/mo debt service; the core return is the 5%/yr price growth projected to add $394,530 over five years. Ziffy Mortgage's DSCR mortgage (0.90) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $346,314.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.9% | 5.0% |
| Monthly Cash Flow | $(3,033) | $1,500 |
City averages based on Sunnyvale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,801 |
| Total Monthly Debt Service | $8,266 |
| DSCR Ratio | 0.70x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94089, Sunnyvale, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,575 (100%) |
| Owner Occupied HU | 5,077 (53.0%) |
| Renter Occupied HU | 4,004 (41.8%) |
| Vacant Housing Units | 494 ( 5.2%) |
| Median Home Value | $1,042,479 |
| Average Home Value | $1,004,661 |
Housing Distribution
Address Breakdown
Residential
9,105
Single Family
7,457
Multi-Family
1,648
Businesses
459
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
Townhouse
Built in 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94089, Sunnyvale, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,575 (100%) |
| Owner Occupied HU | 5,077 (53.0%) |
| Renter Occupied HU | 4,004 (41.8%) |
| Vacant Housing Units | 494 ( 5.2%) |
| Median Home Value | $1,042,479 |
| Average Home Value | $1,004,661 |
Housing Distribution
Address Breakdown
Residential
9,105
Single Family
7,457
Multi-Family
1,648
Businesses
459
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Siyang Wang • Coldwell Banker Realty
Mls Name: MLSListings Inc
Mls ID: #ML82020153