11979 Walnut Ln #1Los AngelesCA90025
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 11979 Walnut Ln #1, Los Angeles, CA, 90025 in Los Angeles. Rental yield 6.32%. The 1.17 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $413,041 and $13,769/yr in principal reduction project total return of $404,099.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.3% | 4.1% |
| Monthly Cash Flow | $(2,613) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,874 |
| Total Monthly Debt Service | $9,893 |
| DSCR Ratio | 0.80x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2018
4,996 sqft lot
$N/A/sqft
$650 monthly 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 2018
4,996 sqft lot
$N/A/sqft
$650 monthly 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