1300 Regency Way #80Tahoe VistaCA96148
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
Rental property for sale in Tahoe Vista at 1300 Regency Way #80, Tahoe Vista, CA, 96148 generates $2,402/mo in rent and, after a $1,268/mo payment, leaves $799/mo in cash flow. Total monthly income is $2,402/mo, and annual cash flow is $9,593/yr on $85,859 invested. Return on cash invested sits at 31.08% in year one, and rental yield is 11.13% on a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 162.77% and total cumulative return in cash sums $139,756. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,402/mo property income rather than buyer’s personal income.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96148, Tahoe Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,537 (100%) |
| Owner Occupied HU | 375 (24.4%) |
| Renter Occupied HU | 204 (13.3%) |
| Vacant Housing Units | 958 (62.3%) |
| Median Home Value | $980,183 |
| Average Home Value | $1,158,193 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Valerie Brinker • Dickson Realty
Mls Name: TSMLS
Mls ID: #20251938