1220 Tasman Dr SPC 39SunnyvaleCA94089
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1220 Tasman Dr SPC 39, Sunnyvale, CA, 94089 in Sunnyvale is a top-tier cash-flow asset. At $355,000 it produces $3,554/mo in rent and $1,358/mo in net monthly income, a 12.01% gross rental yield. The DSCR of 2.23 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $16,295. Five-year appreciation adds $98,080, driving a total cumulative return of $222,017.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 5.0% |
| Monthly Cash Flow | $1,358 | $1,500 |
City averages based on Sunnyvale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,554 |
| Total Monthly Debt Service | $2,055 |
| DSCR Ratio | 1.73x |
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 N/A
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 N/A
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: Franco Perez • Keller Williams Silicon
Mls Name: Bay East AOR
Mls ID: #41118139