1220 Tasman Dr SPACE 196SunnyvaleCA94089
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1220 Tasman Dr SPACE 196, Sunnyvale, CA, 94089 in Sunnyvale. Priced at $339,900, it generates $5,612/mo in gross rent and $3,510/mo in net monthly cash flow, a 19.81% yield that comfortably supports the 3.67 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $42,117. Five-year appreciation: $93,908. Equity from principal paydown: $3,131/yr. Total projected cumulative return: $354,722.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19.8% | 5.0% |
| Monthly Cash Flow | $3,510 | $1,500 |
City averages based on Sunnyvale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,612 |
| Total Monthly Debt Service | $1,967 |
| DSCR Ratio | 2.85x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Manufactured
Built in 1999
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
Manufactured
Built in 1999
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