7817 Mashie AveTahoe VistaCA96148
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 7817 Mashie Ave, Tahoe Vista, CA, 96148 in Tahoe Vista. Priced at $1,099,000, it generates $9,505/mo in gross rent and $2,707/mo in net monthly cash flow, a 10.38% yield that comfortably supports the 1.92 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $32,479. Five-year appreciation: $303,633. Equity from principal paydown: $10,122/yr. Total projected cumulative return: $590,863.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 8.0% |
| Monthly Cash Flow | $2,707 | $1,200 |
City averages based on Tahoe Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,505 |
| Total Monthly Debt Service | $6,361 |
| DSCR Ratio | 1.49x |
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 1994
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96148, Tahoe Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,537 (100%) |
| Owner Occupied HU | 375 (24.4%) |
| Renter Occupied HU | 204 (13.3%) |
| Vacant Housing Units | 958 (62.3%) |
| Median Home Value | $980,183 |
| Average Home Value | $1,158,193 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
40
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 1994
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96148, Tahoe Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,537 (100%) |
| Owner Occupied HU | 375 (24.4%) |
| Renter Occupied HU | 204 (13.3%) |
| Vacant Housing Units | 958 (62.3%) |
| Median Home Value | $980,183 |
| Average Home Value | $1,158,193 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices