1201 Roxbury Dr APT 210Los AngelesCA90035
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 1201 Roxbury Dr APT 210, Los Angeles, CA, 90035 in Los Angeles. Rental yield 6.35%. The 1.18 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $357,785 and $11,927/yr in principal reduction project total return of $368,772.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 4.1% |
| Monthly Cash Flow | $(1,954) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,850 |
| Total Monthly Debt Service | $8,289 |
| DSCR Ratio | 0.83x |
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 1974
0.71 Acres lot
$N/A/sqft
$793 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90035, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,305 (100%) |
| Owner Occupied HU | 3,850 (26.9%) |
| Renter Occupied HU | 9,309 (65.1%) |
| Vacant Housing Units | 1,146 ( 8.0%) |
| Median Home Value | $1,765,067 |
| Average Home Value | $1,659,614 |
Housing Distribution
Address Breakdown
Residential
13,682
Single Family
5,895
Multi-Family
7,787
Businesses
1,335
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 1974
0.71 Acres lot
$N/A/sqft
$793 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90035, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,305 (100%) |
| Owner Occupied HU | 3,850 (26.9%) |
| Renter Occupied HU | 9,309 (65.1%) |
| Vacant Housing Units | 1,146 ( 8.0%) |
| Median Home Value | $1,765,067 |
| Average Home Value | $1,659,614 |
Housing Distribution
Address Breakdown
Residential
13,682
Single Family
5,895
Multi-Family
7,787
Businesses
1,335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices