261 Shoreview DrTahoe CityCA96145
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 261 Shoreview Dr, Tahoe City, CA, 96145 in Tahoe City earns a 8.79% gross yield at $1,625,000. Rent of $11,897/mo nets $1,416/mo after the $7,307/mo mortgage. The 1.63 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $448,958 and $14,966/yr in equity accumulation project a total cumulative return of $709,180.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.0% |
| Monthly Cash Flow | $1,416 | $300 |
City averages based on Tahoe City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,897 |
| Total Monthly Debt Service | $9,834 |
| DSCR Ratio | 1.21x |
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.
Single Family
Built in N/A
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96145, Tahoe City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,765 (100%) |
| Owner Occupied HU | 884 (18.6%) |
| Renter Occupied HU | 511 (10.7%) |
| Vacant Housing Units | 3,370 (70.7%) |
| Median Home Value | $971,821 |
| Average Home Value | $1,153,903 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
356
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
Single Family
Built in N/A
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96145, Tahoe City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,765 (100%) |
| Owner Occupied HU | 884 (18.6%) |
| Renter Occupied HU | 511 (10.7%) |
| Vacant Housing Units | 3,370 (70.7%) |
| Median Home Value | $971,821 |
| Average Home Value | $1,153,903 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices