11701 Texas Ave APT 306Los AngelesCA90025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 11701 Texas Ave APT 306, Los Angeles, CA, 90025 in Los Angeles: $4,262/mo in rent, $309/mo in net income, 8% gross yield, 1.48 DSCR, all at $639,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $176,544 in appreciation and $5,885/yr in principal paydown projects total cumulative return of $262,211.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 4.1% |
| Monthly Cash Flow | $309 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,262 |
| Total Monthly Debt Service | $3,699 |
| DSCR Ratio | 1.15x |
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 1977
0.73 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
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 1977
0.73 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Salgues • The ONE Luxury Properties
Mls Name: CLAW
Mls ID: #25611171