11913 Manzanilla LnLos AngelesCA90047
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 11913 Manzanilla Ln, Los Angeles, CA, 90047 in Los Angeles speaks for itself: 10.46% gross on a $799,000 price, generating $6,962/mo in rent and $1,800/mo in net income after the $3,593/mo debt service. DSCR 1.94, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $21,596 stacks alongside $220,749 in projected five-year appreciation and $7,359/yr in principal reduction. Projected total cumulative return: $419,679.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 4.1% |
| Monthly Cash Flow | $1,800 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,962 |
| Total Monthly Debt Service | $4,845 |
| DSCR Ratio | 1.44x |
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 2012
0.60 Acres lot
$N/A/sqft
$220 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
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 2012
0.60 Acres lot
$N/A/sqft
$220 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices