Zip Code 94085 — Sunnyvale, CA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
1.2%
Monthly Cash Flow
-$6,866
Median Home Price
$1,583,348
DSCR
0.19
Fair Market Rents
- Studio
- $2,750/mo
- 1 Bedroom
- $3,110/mo
- 2 Bedroom
- $3,620/mo
- 3 Bedroom
- $4,640/mo
- 4 Bedroom
- $5,110/mo
Investment Metrics
- Cap Rate
- 1.2%
- Cash-on-Cash Return
- -22.6%
- Price-to-Rent Ratio
- 28.4
- 1% Rule
- 0.29%
- Gross Rent Multiplier
- 28.4
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →