777 Spindrift Pl #777San JoseCA95134
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 777 Spindrift Pl #777, San Jose, CA, 95134 in San Jose delivers $1,866/mo in gross rent and $259/mo in net monthly income at a $259,777 entry. The 8.62% yield and 1.60 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 $71,772 over five years and $2,393/yr in equity from loan paydown, total projected return is $115,196.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.0% |
| Monthly Cash Flow | $259 | $500 |
City averages based on San Jose market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,866 |
| Total Monthly Debt Service | $1,504 |
| 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.
Manufactured
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95134, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,963 (100%) |
| Owner Occupied HU | 1,797 (12.9%) |
| Renter Occupied HU | 11,340 (81.2%) |
| Vacant Housing Units | 826 ( 5.9%) |
| Median Home Value | $346,787 |
| Average Home Value | $664,604 |
Housing Distribution
Address Breakdown
Residential
14,013
Single Family
2,053
Multi-Family
11,960
Businesses
628
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
Manufactured
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95134, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,963 (100%) |
| Owner Occupied HU | 1,797 (12.9%) |
| Renter Occupied HU | 11,340 (81.2%) |
| Vacant Housing Units | 826 ( 5.9%) |
| Median Home Value | $346,787 |
| Average Home Value | $664,604 |
Housing Distribution
Address Breakdown
Residential
14,013
Single Family
2,053
Multi-Family
11,960
Businesses
628
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juan Castrillon Gallego • Alliance Manufactured Homes Inc
Mls Name: MLSListings Inc
Mls ID: #ML82028313