1880 Village South Rd #3-351Olympic ValleyCA96146
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 1880 Village South Rd #3-351, Olympic Valley, CA, 96146 in Olympic Valley: $9,314/mo in rent, $2,998/mo net, 15.42% gross yield, all on a $725,000 acquisition. The 2.86 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $200,304 in value, and $6,677/yr in principal paydown steadily builds equity. Projected total cumulative return: $475,803.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.4% | 5.0% |
| Monthly Cash Flow | $2,998 | $1,800 |
City averages based on Olympic Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,314 |
| Total Monthly Debt Service | $6,028 |
| DSCR Ratio | 1.55x |
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.
Townhouse
Built in 2002
N/A lot
$N/A/sqft
$1,831 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96146, Olympic Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,413 (100%) |
| Owner Occupied HU | 331 (13.7%) |
| Renter Occupied HU | 161 ( 6.7%) |
| Vacant Housing Units | 1,921 (79.6%) |
| Median Home Value | $1,637,850 |
| Average Home Value | $1,583,006 |
Housing Distribution
Address Breakdown
Residential
28
Single Family
28
Multi-Family
0
Businesses
93
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 2002
N/A lot
$N/A/sqft
$1,831 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96146, Olympic Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,413 (100%) |
| Owner Occupied HU | 331 (13.7%) |
| Renter Occupied HU | 161 ( 6.7%) |
| Vacant Housing Units | 1,921 (79.6%) |
| Median Home Value | $1,637,850 |
| Average Home Value | $1,583,006 |
Housing Distribution
Address Breakdown
Residential
28
Single Family
28
Multi-Family
0
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices