Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,799,000

Sale Pending
190 N Sunnyvale Ave, Sunnyvale, CA 94086
3 Beds
3 Baths
1,450 Square Feet
0.19 Acres Lot
Built in 1948
Sale Pending
Units n/a
Checked: 14 hours ago
Updated: Jun 14, 2025 at 03:14AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$5,971
Cap Rate
2.3%
Cash-on-Cash Return
-17.3%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-12.7%

Property Description


0.19 Acres Lot
Built in 1948
Sale Pending
Units n/a

Main house + ADU featuring its private backyard - Fantastic income opportunity on expansive 8,050+ sq ft lot, perfect for investors, extended families, or anyone seeking versatility and value in one of Silicon Valley's most desirable locations. The front home offers 3 bedrooms, 2.5 bathrooms, and a sunroom that opens to the backyard, ideal for relaxing or entertaining. With a well-proportioned layout and room to expand, this home serves as a blank canvas for your dream renovation or customization. Two-carport provides ample parking and additional flexibility for storage or workspace. ADU complete with its private backyard, offering instant rental income potential, or a perfect space for guests, in-laws, or a home office setup. The separation between the two units provides privacy and practicality. A few steps to the historic Murphy Park right across the street. Within walking distance to Downtown Sunnyvale, where you'll find shopping, dining, entertainment, Target, Whole Foods, and AMC Theatres. CalTrain access makes commuting easy, whether you're heading to San Francisco, San Jose, or anywhere in between. Situated near major tech companies such as Apple, Google, Nvidia, LinkedIn, and more! ADU permit - buyer to verify. Don't miss this incredible opportunity!!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Carport, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 1
  • Basement Description: Crawl Space
  • Fireplace: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 20448009
  • Lot Size: 8060 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1948

Tax Information

  • Annual Tax: $0

Utilities

  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s)

Location

  • County: Santa Clara

Listing Details


Listed by:
Geeta Phadte
CENTURY 21 Real Estate Alliance
(408) 483-0719

Source:
bridgeMLS
MLS#: ML82006037
bridgeMLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$5,971
Cap Rate
2.3%
Cash-on-Cash Return
-17.3%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-12.7%

Purchase Details

Find an Agent

Purchase price:
$1,799,000
Amount financed:
-$1,439,200
Down payment:
$359,800
Closing costs:
$53,970
Rehab costs:
$0
Initial cash invested:
$413,770
Square feet:
1,450
Cost per square foot:
$1,241
Monthly rent per square foot:
$3.45

Financing Details

Find a Lender

Loan amount:
$1,439,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$9,421
Property tax:
$0
Insurance:
$350
Private mortgage insurance (PMI):
$0
Monthly payment:
$9,771

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,000 $60,000
Vacancy loss: (6%)
6% -$300 -$3,600
Operating income:
$4,700 $56,400

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$350-$4,200
Property management: (8%)
8%-$400-$4,800
Repairs & maintenance: (5%)
5%-$250-$3,000
Capital expenditures: (5%)
5%-$250-$3,000
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$1,250-$15,000

Cash Flow


Monthly Yearly
Net operating income:
$3,450 $41,400
Mortgage payments:
-$9,421 -$113,052
Cash flow:
$5,971 $71,652