1183 N Bonnie Beach PlLos AngelesCA90063
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
Investment Highlights
Investment property for sale in Los Angeles at 1183 N Bonnie Beach Pl, Los Angeles, CA, 90063 offers a 11.61% rental yield on a $450,000 purchase with $4,355/mo rent. Total monthly income registers $4,355/mo, and a $2,203/mo payment leaves $1,571/mo available for distribution. Annual cash flow reaches $18,849/yr on $149,175 to close, and return on cash invested stands at 32.54% in year one. Equity gained on principal adds $2,904/yr while 5% annual appreciation supports $124,327 over five years. Portfolio math shows five-year ROI at 170.58% and total cumulative return in cash at $254,466. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,355/mo property income against a $2,203/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1947
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90063, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,260 (100%) |
| Owner Occupied HU | 5,291 (37.1%) |
| Renter Occupied HU | 8,395 (58.9%) |
| Vacant Housing Units | 574 ( 4.0%) |
| Median Home Value | $684,725 |
| Average Home Value | $755,662 |
Housing Distribution
Address Breakdown
Residential
13,249
Single Family
10,368
Multi-Family
2,881
Businesses
826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Larry Weiner • Flans & Weiner, Inc.
Mls Name: CRMLS
Mls ID: #SR26020311