533 Emerald Dr APT 331South Lake TahoeCA96150
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
Investment Highlights
Rental property for sale in South Lake Tahoe at 533 Emerald Dr APT 331, South Lake Tahoe, CA, 96150 generates $6,310/mo in rent and, after a $3,177/mo payment, leaves $1,301/mo in cash flow. Total monthly income is $6,310/mo, and annual cash flow is $15,608/yr on $213,521 invested. Return on cash invested sits at 27.37% in year one, and rental yield is 11.67% on a $649,000 entry. Equity gained on principal adds $4,188/yr, while 5% annual appreciation builds toward $179,307 over five years. Five-year ROI reaches 144.84% and total cumulative return in cash sums $309,264. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,310/mo property income rather than buyer’s personal income.
Townhouse
Built in 1970
871 sqft lot
$N/A/sqft
$2,982 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96150, South Lake Tahoe, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,165 (100%) |
| Owner Occupied HU | 6,582 (27.2%) |
| Renter Occupied HU | 6,314 (26.1%) |
| Vacant Housing Units | 11,269 (46.6%) |
| Median Home Value | $752,056 |
| Average Home Value | $832,257 |
Housing Distribution
Address Breakdown
Residential
10,598
Single Family
9,164
Multi-Family
1,434
Businesses
983
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Peter Delilli • Sierra Sotheby's Int'l Realty
Mls Name: STAOR
Mls Provider:
Mls ID: #140594
Disclaimer: Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed. Copyright South Tahoe Association of Realtors. Based on information from the South Tahoe Association of REALTORS MLS as of 2024-02-06 10:55:15 PST. 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.