25 S 3rd St Unit 311San JoseCA95113
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 25 S 3rd St Unit 311, San Jose, CA, 95113 in San Jose at $475,000 earns $3,556/mo in rent and nets $79/mo after the $2,136/mo payment, a 8.98% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $131,234 over five years. Ziffy Mortgage underwrites this on a 1.66 DSCR without U.S. credit history. With $4,375/yr in principal paydown, total projected return reaches $219,866.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $79 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
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 | $3,556 |
| Total Monthly Debt Service | $2,749 |
| DSCR Ratio | 1.29x |
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.
Condo
Built in 2007
801 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95113, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,214 (100%) |
| Owner Occupied HU | 569 (17.7%) |
| Renter Occupied HU | 2,130 (66.3%) |
| Vacant Housing Units | 515 (16.0%) |
| Median Home Value | $1,242,038 |
| Average Home Value | $1,376,479 |
Housing Distribution
Address Breakdown
Residential
2,039
Single Family
177
Multi-Family
1,862
Businesses
1,259
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 2007
801 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95113, San Jose, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,214 (100%) |
| Owner Occupied HU | 569 (17.7%) |
| Renter Occupied HU | 2,130 (66.3%) |
| Vacant Housing Units | 515 (16.0%) |
| Median Home Value | $1,242,038 |
| Average Home Value | $1,376,479 |
Housing Distribution
Address Breakdown
Residential
2,039
Single Family
177
Multi-Family
1,862
Businesses
1,259
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLSListings Inc
Mls ID: #ML82044019