100 N Carolwood DrLos AngelesCA90077
INVESTMENT ANALYSIS
Investment Verdict
Solid Income100 N Carolwood Dr, Los Angeles, CA, 90077 in Los Angeles carries a 1.51 coverage ratio, rent of $2,402/mo is 1.51 times the $1,596/mo payment. Rental yield 8.12%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $355,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $98,080; total projected cumulative return: $147,893.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 4.1% |
| Monthly Cash Flow | $(828) | $1,850 |
City averages based on Los Angeles 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 | $2,402 |
| Total Monthly Debt Service | $2,055 |
| DSCR Ratio | 1.17x |
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.
Townhouse
Built in 2002
1.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90077, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,595 (100%) |
| Owner Occupied HU | 2,768 (77.0%) |
| Renter Occupied HU | 469 (13.0%) |
| Vacant Housing Units | 358 ( 10.0%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,928,791 |
Housing Distribution
Address Breakdown
Residential
3,924
Single Family
3,644
Multi-Family
280
Businesses
65
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
Townhouse
Built in 2002
1.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90077, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,595 (100%) |
| Owner Occupied HU | 2,768 (77.0%) |
| Renter Occupied HU | 469 (13.0%) |
| Vacant Housing Units | 358 ( 10.0%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,928,791 |
Housing Distribution
Address Breakdown
Residential
3,924
Single Family
3,644
Multi-Family
280
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A