481 Tristania TerSunnyvaleCA94086
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 481 Tristania Ter, Sunnyvale, CA, 94086 in Sunnyvale. Rental yield 5.25%. At $1,200,000 with 5.25% gross yield, current distributions are modest, but the 5% appreciation rate projects $331,538 in new equity by year five, complemented by $11,052/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.97) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $272,753.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.3% | 5.0% |
| Monthly Cash Flow | $(2,879) | $1,500 |
City averages based on Sunnyvale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,246 |
| Total Monthly Debt Service | $7,648 |
| DSCR Ratio | 0.69x |
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.
Townhouse
Built in 2008
1,539 sqft lot
$N/A/sqft
$330 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94086, Sunnyvale, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,100 (100%) |
| Owner Occupied HU | 7,305 (29.1%) |
| Renter Occupied HU | 15,598 (62.1%) |
| Vacant Housing Units | 2,197 ( 8.8%) |
| Median Home Value | $1,669,204 |
| Average Home Value | $1,587,342 |
Housing Distribution
Address Breakdown
Residential
21,595
Single Family
12,345
Multi-Family
9,250
Businesses
997
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 2008
1,539 sqft lot
$N/A/sqft
$330 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94086, Sunnyvale, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,100 (100%) |
| Owner Occupied HU | 7,305 (29.1%) |
| Renter Occupied HU | 15,598 (62.1%) |
| Vacant Housing Units | 2,197 ( 8.8%) |
| Median Home Value | $1,669,204 |
| Average Home Value | $1,587,342 |
Housing Distribution
Address Breakdown
Residential
21,595
Single Family
12,345
Multi-Family
9,250
Businesses
997
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rabia Alizai • Compass
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML82006810
Disclaimer: Based on information from the MLSListings MLS as of 2025-10-25 23:29:48 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.