551 Bryan AveSunnyvaleCA94086
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 551 Bryan Ave, Sunnyvale, CA, 94086 in Sunnyvale. Rental yield 3.62%. At $1,599,999 with 3.62% gross yield, current distributions are modest, but the 5% appreciation rate projects $442,050 in new equity by year five, complemented by $14,736/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.67) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $280,418.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 5.0% |
| Monthly Cash Flow | $(5,070) | $1,500 |
City averages based on Sunnyvale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,828 |
| Total Monthly Debt Service | $9,261 |
| DSCR Ratio | 0.52x |
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 1948
5,400 sqft lot
$N/A/sqft
No 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
Single Family
Built in 1948
5,400 sqft lot
$N/A/sqft
No 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: Julio M Orozco • Intero Real Estate Services
Mls Name: MLSListings Inc
Mls ID: #ML82017435