321 Johnson AveLos GatosCA95030
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Los Gatos at 321 Johnson Ave, Los Gatos, CA, 95030 projects strong ROI of 6.39%. Rental yield 2.83%. With 5% annual appreciation, the property builds $823,319 in value over five years. Equity growth combined delivers a projected five-year ROI of 47.02%, translating into $395,798 in total cumulative return on $841,850 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.8% | 6.0% |
| Monthly Cash Flow | $(11,408) | $1,200 |
City averages based on Los Gatos market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,027 |
| Total Monthly Debt Service | $17,249 |
| DSCR Ratio | 0.41x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1922
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95030, Los Gatos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,798 (100%) |
| Owner Occupied HU | 3,700 (63.8%) |
| Renter Occupied HU | 1,565 (27.0%) |
| Vacant Housing Units | 533 ( 9.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $2,047,784 |
Housing Distribution
Address Breakdown
Residential
5,451
Single Family
5,037
Multi-Family
414
Businesses
841
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 1922
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95030, Los Gatos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,798 (100%) |
| Owner Occupied HU | 3,700 (63.8%) |
| Renter Occupied HU | 1,565 (27.0%) |
| Vacant Housing Units | 533 ( 9.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $2,047,784 |
Housing Distribution
Address Breakdown
Residential
5,451
Single Family
5,037
Multi-Family
414
Businesses
841
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLSListings Inc
Mls ID: #ML82039554