10028 Westwanda DrBeverly HillsCA90210
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 10028 Westwanda Dr, Beverly Hills, CA, 90210 in Beverly Hills: $7,337/mo in rent, $4,869/mo net, 22.07% gross yield, all on a $399,000 acquisition. The 4.09 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $110,236 in value, and $3,675/yr in principal paydown steadily builds equity. Projected total cumulative return: $464,621.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 22.1% | 4.2% |
| Monthly Cash Flow | $4,869 | $1,200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,337 |
| Total Monthly Debt Service | $2,310 |
| DSCR Ratio | 3.18x |
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.
Lot
Built in N/A
6,651 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90210, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,776 (100%) |
| Owner Occupied HU | 6,073 (62.1%) |
| Renter Occupied HU | 2,502 (25.6%) |
| Vacant Housing Units | 1,201 (12.3%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,917,357 |
Housing Distribution
Address Breakdown
Residential
9,513
Single Family
7,042
Multi-Family
2,471
Businesses
1,484
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
Lot
Built in N/A
6,651 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90210, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,776 (100%) |
| Owner Occupied HU | 6,073 (62.1%) |
| Renter Occupied HU | 2,502 (25.6%) |
| Vacant Housing Units | 1,201 (12.3%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,917,357 |
Housing Distribution
Address Breakdown
Residential
9,513
Single Family
7,042
Multi-Family
2,471
Businesses
1,484
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices