410 Cyrnos WayTahoe CityCA96145
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 410 Cyrnos Way, Tahoe City, CA, 96145 in Tahoe City delivers $11,252/mo in gross rent and $1,578/mo in net monthly income at a $1,549,000 entry. The 8.72% yield and 1.62 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $427,960 over five years and $14,266/yr in equity from loan paydown, total projected return is $689,287.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 5.0% |
| Monthly Cash Flow | $1,578 | $300 |
City averages based on Tahoe City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,252 |
| Total Monthly Debt Service | $9,058 |
| 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.
Single Family
Built in 1981
1.50 Acres lot
$N/A/sqft
$75 monthly 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 1981
1.50 Acres lot
$N/A/sqft
$75 monthly 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