10764 National BlvdLos AngelesCA90064
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 10764 National Blvd, Los Angeles, CA, 90064 in Los Angeles. Priced at $995,000, it generates $9,050/mo in gross rent and $2,211/mo in net monthly cash flow, a 10.92% yield that comfortably supports the 2.02 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $26,537. Five-year appreciation: $274,900. Equity from principal paydown: $9,164/yr. Total projected cumulative return: $522,584.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 4.1% |
| Monthly Cash Flow | $2,211 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,050 |
| Total Monthly Debt Service | $6,443 |
| DSCR Ratio | 1.40x |
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 1980
1.80 Acres lot
$N/A/sqft
$600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90064, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,373 (100%) |
| Owner Occupied HU | 5,947 (44.5%) |
| Renter Occupied HU | 6,118 (45.7%) |
| Vacant Housing Units | 1,308 ( 9.8%) |
| Median Home Value | $1,764,990 |
| Average Home Value | $1,699,854 |
Housing Distribution
Address Breakdown
Residential
13,192
Single Family
8,545
Multi-Family
4,647
Businesses
1,973
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 1980
1.80 Acres lot
$N/A/sqft
$600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90064, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,373 (100%) |
| Owner Occupied HU | 5,947 (44.5%) |
| Renter Occupied HU | 6,118 (45.7%) |
| Vacant Housing Units | 1,308 ( 9.8%) |
| Median Home Value | $1,764,990 |
| Average Home Value | $1,699,854 |
Housing Distribution
Address Breakdown
Residential
13,192
Single Family
8,545
Multi-Family
4,647
Businesses
1,973
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices