1220 Tasman #407 · Sunnyvale, CA
Flood risk 3/10 · Minor
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 5/10 · Moderate
- Hot days now (above 91°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 7/10 · Major
- Unhealthy air days now
- 13 days/yr
- Unhealthy air days in 30 yrs
- 13 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- DSCR +10.0/10.0
- 1% rule +9.3/10.0
- Schools +5.3/10.0
- Livability +4.1/5.0
- Appreciation +3.2/10.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- ARV discount +1.6/15.0
$319,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this charming 2004 Silvercrest home featuring 3 bedrooms, 2 bathrooms, and approximately 1,140 square feet of comfortable living space, located in the desirable Adobe Wells Family Community. Ideally situated in one of the best and least-trafficked areas of the park, this home offers added privacy and a quiet setting. Recent upgrades include a new washer, dryer, wood blinds, water heater, and an expanded driveway that can fit up to three cars. Bright and inviting, the home features large windows that fill the space with natural light, hardwood flooring throughout the main living areas, and two ceiling fans for added comfort. All appliances are included, making it truly move-in ready. The airy kitchen includes a cozy breakfast nook and an eat-at bar, while the spacious living room boasts clerestory windows and an attractive ceiling fan for added light and comfort. Low-maintenance landscaping ensures easy upkeep, so you can spend more time enjoying your home and less time maintaining it. Gently lived in, no kids or pets - shows. Up to 3 cars parking in the driveway. This exceptional value won't last long! This is a manufactured home on leased land not real estate the land lease is $1,574 per month. 2004 Silvercrest Serial #17310774A/B
Key facts
- Hardwood flooring
- Added privacy
- Recent upgrades
Tags
Property features AI
Finance
- Other: Park directions: Enter the park, go left around the park; unit 407 will be on your right; Property has age and other restrictions noted (no age restriction listed)
- HOA & community: Community amenities include additional storage, indoor half basketball court, barbecue area, billiard room, cabana, car wash area, exercise course, gym/fitness facility, organized activities, playground, recreation room, and RV/boat storage; HOA rental restrictions and board approval may apply; Pets allowed with number restrictions
Exterior
- Parking: Carport parking (3 spaces minimum); Tandem parking; Assigned space number 407; Rented space available ($1,574)
- Utilities: Public sewer; Individual water meter (public); Individual electric meter; Individual gas meter; Primary utility meter; Public utilities available
- Home design: Manufactured home / park model; Living area approximately 1,140
- Construction: Composition roof
- Exterior features: Composition roof; Unit will remain on park home site
Interior
- Kitchen: Gas oven/range; Refrigerator included; Pantry cabinet; Garbage disposal
- Bedrooms: Three bedrooms, including a ground-floor bedroom
- Flooring: Laminate flooring
- Bathrooms: Two full bathrooms with shower and tub
- Heating & cooling: Central forced air heating; Ceiling fan(s) for cooling
- Interior features: High ceilings with vaulted areas; Breakfast bar, breakfast nook and dining area; Pantry cabinet; Garbage disposal
- Laundry & utility: Washer and dryer in-unit; Additional storage
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $319k.
Deal economics
- At list price, monthly cash flow is $1k ($17k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($5k rent vs $319k).
- Recommended offer: $309k (3.0% below list) — sets the bar for market timing.
- Cap rate 11.6% vs local median 1.2% in Sunnyvale — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 82/100 on livability (#37 in CA, #1,258 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
- Santa Clara Unified (urban): math 49% / reading 66% proficiency, ranked #75 of 517 in CA (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents rising (+2.6%/yr); 68 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).
- This rent runs 35% of the median local income ($158k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Santa Clara County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 2.6% rent growth), your $89k cash investment doubles in ~7 years — after that, you're playing with house money.
Negotiation context
- It's been on market 37 days — a 3% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 15y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $70k; list at $319k implies a 356% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.43% ✓
- Cap rate
- 11.56%
- Cash-on-cash
- 18.81%
- DSCR
- 1.84
- GRM
- 5.8
CMA / ARV
- ARV (median comp)
- $282,263
- List price
- $319,000
- Delta
- 13.02%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1220 Tasman Dr #168 | 0.00mi | 3/2.0 | 1,113 (-2%) | 12mo | $320,000 | $288 | 86 |
| 1220 Tasman Dr #304 | 0.00mi | 3/2.0 | 1,040 (-9%) | 6mo | $290,000 | $279 | 80 |
| 1220 Vienna Dr #464 | 0.28mi | 3/2.0 | 1,228 (+8%) | 1mo | $315,000 | $257 | 73 |
| 1085 Tasman Dr #124 | 0.45mi | 3/2.0 | 1,230 (+8%) | 0mo | $315,000 | $256 | 66 |
| 1220 Tasman Dr #169 | 0.21mi | 2/2.0 (-1) | 1,056 (-7%) | 12mo | $292,500 | $277 | 63 |
| 1225 Vienna Dr #3 | 0.35mi | 2/2.0 (-1) | 1,200 (+5%) | 9mo | $185,100 | $154 | 62 |
| 1220 TASMAN Dr Unit 1D | 0.11mi | 2/2.0 (-1) | 1,005 (-12%) | 11mo | $250,000 | $249 | 61 |
| 1220 Tasman Dr #483 | 0.11mi | 3/2.0 | 972 (-15%) | 13mo | $285,000 | $293 | 60 |
| 1225 Vienna Dr #938 | 0.35mi | 2/2.0 (-1) | 1,296 (+14%) | 1mo | $245,500 | $189 | 55 |
| 1225 Vienna Dr #409 | 0.43mi | 2/2.0 (-1) | 1,062 (-7%) | 12mo | $200,000 | $188 | 54 |
| 1085 Tasman Dr #348 | 0.42mi | 2/2.0 (-1) | 1,248 (+10%) | 10mo | $300,000 | $240 | 51 |
| 1225 Vienna Dr #942 | 0.35mi | 2/2.0 (-1) | 1,296 (+14%) | 7mo | $285,000 | $220 | 50 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.63% rent growth · sell at horizon
- IRR
- 10.2%
- Equity multiple
- 1.40×
- Total profit
- $35,864
- Equity at exit
- $47,564
- IRR
- 19.0%
- Equity multiple
- 2.56×
- Total profit
- $139,449
- Equity at exit
- $27,581
Cash invested: $89,320 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 18 Strongly Tenant-Friendly
- State California
- 18 Strongly Tenant-Friendly · D+13
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 94089
- Home prices YoY
- -1.1%
- Rents YoY
- 2.6%
- Active inventory
- 68
- Price-to-rent
- 5.8×
Monthly cashflow live
- Estimated rent
- $4,563 high interval (Pro) →
- Mortgage (P&I)
- −$1,673
- Tax est. 1.5%
- −$399 /mo · $4,785/yr
- Insurance
- −$133
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$958
- Net cashflow
- $1,400
Break-even live
Sensitivity live
| Price | -10% $1,621 | -5% $1,510 | +0% $1,400 | +5% $1,290 | +10% $1,180 |
|---|---|---|---|---|---|
| Rent | -10% $1,040 | -5% $1,220 | +0% $1,400 | +5% $1,580 | +10% $1,761 |
| Rate | -1.0pp $1,561 | -0.5pp $1,481 | base $1,400 | +0.5pp $1,318 | +1.0pp $1,233 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $79,750
- Closing costs
- $9,570
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 17 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1271 Lawrence Station Rd Sunnyvale, CA | 1.0–2.0 | 1.0–2.5 | 1417 | $5,307 | $3.74 | 0d | 6 | 0.38mi |
| 1235 Wildwood Ave Sunnyvale, CA | 1.0–3.0 | 1.0–2.0 | 910 | $3,377 | $3.71 | 3d | 12 | 0.73mi |
| 1220 N Fair Oaks Ave Sunnyvale, CA | 1.0–2.0 | 1.0–2.0 | 887 | $4,780 | $5.39 | 0d | 3 | 0.87mi |
| 621 Tasman Dr Sunnyvale, CA | 1.0–2.0 | 1.0–2.0 | 959 | $4,557 | $4.75 | 3d | 9 | 0.89mi |
| 725 San Simeon St #1617 Sunnyvale, CA | 3.0 | 2.0 | 1008 | $5,400 | $5.36 | 0d | 1 | 0.91mi |
| 1250 Lakeside Dr Sunnyvale, CA | 2.0 | 1.0–2.0 | 934 | $5,447 | $5.83 | 0d | 8 | 0.92mi |
| 1257 Lakeside Dr Sunnyvale, CA | 3.0 | 1.0–3.0 | 903 | $5,060 | $5.60 | 0d | 1 | 0.96mi |
| 550 E Weddell Dr Sunnyvale, CA | 1.0–3.0 | 1.0–2.0 | 1255 | $5,966 | $4.75 | 0d | 10 | 1.11mi |
| 1030 Indian Wells Ave Sunnyvale, CA | 1.0–2.0 | 1.0–2.0 | 1001 | $6,915 | $6.90 | 0d | 33 | 1.21mi |
| 1160 Morse Ave Sunnyvale, CA | 1.0–2.0 | 1.0–2.0 | 1025 | $4,853 | $4.73 | 0d | 5 | 1.22mi |
| 676 Johanna Ave Unit 2 Sunnyvale, CA | 2.0 | 1.0 | 892 | $2,650 | $2.97 | 3d | 1 | 1.31mi |
| 1063 Morse Ave Sunnyvale, CA | 1.0–2.0 | 1.0–2.0 | 844 | $5,147 | $6.10 | 0d | 14 | 1.31mi |
| 785 N Fair Oaks Ave #8 Sunnyvale, CA | 2.0 | 1.0 | 926 | $3,300 | $3.56 | 12d | 1 | 1.38mi |
| 665 Johanna Ave Apt 3 Sunnyvale, CA | 2.0 | 1.0 | 750 | $2,695 | $3.59 | 3d | 1 | 1.38mi |
| 665 Johanna Ave Unit 2 Sunnyvale, CA | 2.0 | 1.0 | 700 | $2,495 | $3.56 | 22d | 1 | 1.38mi |
| 781 N Fair Oaks Ave #6 Sunnyvale, CA | 3.0 | 2.0 | 1134 | $3,795 | $3.35 | 17d | 1 | 1.39mi |
| 4554 Lakeshore Dr Santa Clara, CA | 2.0 | 1.0 | 944 | $3,195 | $3.38 | 45d | 1 | 1.43mi |
Listing history 30 events
-
2026-06-21statusdays on market $319,000 Contingent 37 DOM
-
2026-06-18days on market $319,000 Active 34 DOM
-
2026-06-17days on market $319,000 Active 33 DOM
-
2026-06-16days on market $319,000 Active 32 DOM
-
2026-06-15days on market $319,000 Active 31 DOM
-
2026-06-13days on market $319,000 Active 29 DOM
-
2026-06-13days on market $319,000 Active 28 DOM
-
2026-06-09days on market $319,000 Active 25 DOM
-
2026-06-08days on market $319,000 Active 24 DOM
-
2026-06-07days on market $319,000 Active 23 DOM
-
2026-06-05days on market $319,000 Active 20 DOM
-
2026-06-03days on market $319,000 Active 19 DOM
-
2026-06-02days on market $319,000 Active 18 DOM
-
2026-06-01days on market $319,000 Active 17 DOM
-
2026-05-31days on market $319,000 Active 16 DOM
-
2026-05-15$319,000 Active 1262-char remark
Show marketing remark (1262 chars)
Welcome to this charming 2004 Silvercrest home featuring 3 bedrooms, 2 bathrooms, and approximately 1,140 square feet of comfortable living space, located in the desirable Adobe Wells Family Community. Ideally situated in one of the best and least-trafficked areas of the park, this home offers added privacy and a quiet setting. Recent upgrades include a new washer, dryer, wood blinds, water heater, and an expanded driveway that can fit up to three cars. Bright and inviting, the home features large windows that fill the space with natural light, hardwood flooring throughout the main living areas, and two ceiling fans for added comfort. All appliances are included, making it truly move-in ready. The airy kitchen includes a cozy breakfast nook and an eat-at bar, while the spacious living room boasts clerestory windows and an attractive ceiling fan for added light and comfort. Low-maintenance landscaping ensures easy upkeep, so you can spend more time enjoying your home and less time maintaining it. Gently lived in, no kids or pets - shows. Up to 3 cars parking in the driveway. This exceptional value won't last long! This is a manufactured home on leased land not real estate the land lease is $1,574 per month. 2004 Silvercrest Serial #17310774A/B
-
2026-05-15$319,000 Active 1262-char remark
Show marketing remark (1262 chars)
Welcome to this charming 2004 Silvercrest home featuring 3 bedrooms, 2 bathrooms, and approximately 1,140 square feet of comfortable living space, located in the desirable Adobe Wells Family Community. Ideally situated in one of the best and least-trafficked areas of the park, this home offers added privacy and a quiet setting. Recent upgrades include a new washer, dryer, wood blinds, water heater, and an expanded driveway that can fit up to three cars. Bright and inviting, the home features large windows that fill the space with natural light, hardwood flooring throughout the main living areas, and two ceiling fans for added comfort. All appliances are included, making it truly move-in ready. The airy kitchen includes a cozy breakfast nook and an eat-at bar, while the spacious living room boasts clerestory windows and an attractive ceiling fan for added light and comfort. Low-maintenance landscaping ensures easy upkeep, so you can spend more time enjoying your home and less time maintaining it. Gently lived in, no kids or pets - shows. Up to 3 cars parking in the driveway. This exceptional value won't last long! This is a manufactured home on leased land not real estate the land lease is $1,574 per month. 2004 Silvercrest Serial #17310774A/B
-
2012-05-30soldstatus $70,000 Sold 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2012-04-27status Pending (Do Not Show) 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2012-03-16status Active 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-11-08status Pending (Do Not Show) 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-11-07status Active 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-11-06historical 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-10-20price $77,000 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-09-07status Active 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-08-29status Pending (Do Not Show) 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-06-07status Active 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-05-20status Pending (Do Not Show) 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-02-22price $79,900 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
-
2011-01-22$89,900 Active 435-char remark
Show marketing remark (435 chars)
Beautiful 3bed/2ba 2004 Silvercrest Model Home. Living room has tower dormer w/ skylight. Dining room has ceiling light & pergo. Eat-in kitchen has a refrigerator, dishwasher & linoleum. Guest bed has ceiling light & carpet. Guest bath has tub & shower & linoleum. Master bath has ceiling light & wire for phone & cable. Master bath has tub & shower & skylight. Space rent $844.57.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥91°F today · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 7/10 Severe 13 unhealthy d/yr today · 13 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $54,756
- − Mortgage interest
- −$17,869
- − Property taxes
- −$4,785
- − Insurance
- −$1,595
- − Repairs & maintenance
- −$4,380
- − Management
- −$4,380
- − Depreciation
- −$9,280
- Taxable income
- $12,466
- Est. tax owed @ 24.0%
- −$2,992
- After-tax cash flow
- $13,811/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Santa Clara Unified
- NCES district ID
- 0635430
- Math proficiency
- 49% ▼ -3.00%
- Reading proficiency
- 66% ▲ 4.00%
- Median HH income
- $97,320
- Composite
- 53.46/100
- National rank
- #1459
- State rank
- #75 of 517 in CA
Livability — Sunnyvale
- Score
- 82/100
- State rank
- #37
- US rank
- #1258
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Sunnyvale, CA
- County
- Santa Clara County · 1,806,974 people
- City population
- 154,236
- Metro
- San Jose-Sunnyvale-Santa Clara, CA
- Population (ZIP)
- 22,699
- Household income
- $158,304
- Rent vs Own
- Severe rent burden
- 558.0
Population outlook (Santa Clara County) Hauer SSP2
- Today (2025)
- 2,179,074 people
- By 2030
- 2,301,297 · +5.6%
- By 2040
- 2,528,195 · +16.0%
- By 2050
- 2,712,135 · +24.5%
- By 2075
- 2,998,701 · +37.6%
- By 2100
- 2,931,429 · +34.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.68)
- Race & ethnicity
- Asian 45% White 24% Hispanic / Latino 24% Two or more races 9% Black 2%
- Hispanic origin (detail)
- Mexican 17%
- Common ancestry
- Scotch-Irish 2% Lithuanian 1% Estonian 1%
- Foreign-born
- 51% · Canada, China, Vietnam
- Languages at home
- 40% English-only · Spanish 18% Chinese 12% Other Asian/Pacific 8%
Political lean MEDSL · Santa Clara
- 2024 margin
- Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
- 2008→2024 swing
- -0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
- All cycles
- 2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -3.70%
- Current HPI
- 338.6935
- Rent YoY
- ▲ 2.63%
- Metro
- San Jose-Sunnyvale-Santa Clara, CA
- State GDP YoY
- ▲ 3.21%
- F500 in state
- 116
Industry mix (Fortune 500 HQ in CA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+254.8% since first listed15 events — show timeline
- 2026-05-15 Listed $319,000 MLSListings
- 2026-05-15 Listed $319,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
- 2012-05-30 Sold (MLS) $70,000 MLSListings
- 2012-04-27 Pending — MLSListings
- 2012-03-16 Relisted — MLSListings
- 2011-11-08 Pending — MLSListings
- 2011-11-07 Relisted — MLSListings
- 2011-11-06 Listing Removed — MLSListings
- 2011-10-20 Price Changed $77,000 MLSListings
- 2011-09-07 Relisted — MLSListings
- 2011-08-29 Pending — MLSListings
- 2011-06-07 Relisted — MLSListings
- 2011-05-20 Pending — MLSListings
- 2011-02-22 Price Changed $79,900 MLSListings
- 2011-01-22 Listed $89,900 MLSListings
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…