14 Timber Cove Dr #14CampbellCA95008
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 14 Timber Cove Dr #14, Campbell, CA, 95008 in Campbell is listed at $300,000 and delivers $2,153/mo in rent and $297/mo in net monthly cash flow. The 8.61% yield and 1.60 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $82,884 over five years, and $2,763/yr in principal reduction supplements cash return. Total projected cumulative return: $132,892.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 4.5% |
| Monthly Cash Flow | $297 | $300 |
City averages based on Campbell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,153 |
| Total Monthly Debt Service | $1,736 |
| DSCR Ratio | 1.24x |
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 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95008, Campbell, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,351 (100%) |
| Owner Occupied HU | 9,455 (46.5%) |
| Renter Occupied HU | 9,856 (48.4%) |
| Vacant Housing Units | 1,040 ( 5.1%) |
| Median Home Value | $1,687,045 |
| Average Home Value | $1,623,047 |
Housing Distribution
Address Breakdown
Residential
20,528
Single Family
16,123
Multi-Family
4,405
Businesses
2,687
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 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95008, Campbell, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,351 (100%) |
| Owner Occupied HU | 9,455 (46.5%) |
| Renter Occupied HU | 9,856 (48.4%) |
| Vacant Housing Units | 1,040 ( 5.1%) |
| Median Home Value | $1,687,045 |
| Average Home Value | $1,623,047 |
Housing Distribution
Address Breakdown
Residential
20,528
Single Family
16,123
Multi-Family
4,405
Businesses
2,687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Todd Su • Advantage Homes
Mls Name: MLSListings Inc
Mls ID: #ML82027413