Plan 6 Plan, Lotus at UrbanOakSan JoseCA95119
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at Plan 6 Plan, Lotus at UrbanOak, San Jose, CA, 95119 in San Jose is capital appreciation. Rental yield 5.92%. The 5.92% gross yield at $1,227,383 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $339,103 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.10) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $328,689.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 6.0% |
| Monthly Cash Flow | $(2,167) | $500 |
City averages based on San Jose market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $6,052 |
| Total Monthly Debt Service | $7,730 |
| DSCR Ratio | 0.78x |
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.
Condo
Built in 2026
N/A lot
$N/A/sqft
$626 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95119, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,917 (100%) |
| Owner Occupied HU | 2,640 (67.4%) |
| Renter Occupied HU | 1,100 (28.1%) |
| Vacant Housing Units | 177 ( 4.5%) |
| Median Home Value | $1,242,930 |
| Average Home Value | $1,249,670 |
Housing Distribution
Address Breakdown
Residential
3,853
Single Family
3,644
Multi-Family
209
Businesses
453
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
Condo
Built in 2026
N/A lot
$N/A/sqft
$626 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95119, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,917 (100%) |
| Owner Occupied HU | 2,640 (67.4%) |
| Renter Occupied HU | 1,100 (28.1%) |
| Vacant Housing Units | 177 ( 4.5%) |
| Median Home Value | $1,242,930 |
| Average Home Value | $1,249,670 |
Housing Distribution
Address Breakdown
Residential
3,853
Single Family
3,644
Multi-Family
209
Businesses
453
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Tri Pointe Homes
Mls Name: TRI Pointe Homes
Mls Provider:
Mls ID: #N/A