12125 Herbert StLos AngelesCA90066
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 12125 Herbert St, Los Angeles, CA, 90066 in Los Angeles. At $1,680,000 it earns $11,614/mo in rent and distributes $1,221/mo to the owner after the $7,554/mo payment, a consistent 8.3% yield. DSCR 1.54 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $464,153 in value; $15,473/yr in principal paydown compounds ownership stake. Total projected return: $715,576.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.1% |
| Monthly Cash Flow | $1,221 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,614 |
| Total Monthly Debt Service | $9,724 |
| DSCR Ratio | 1.19x |
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.
Single Family
Built in 1948
5,002 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90066, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,806 (100%) |
| Owner Occupied HU | 8,802 (35.5%) |
| Renter Occupied HU | 14,578 (58.8%) |
| Vacant Housing Units | 1,426 ( 5.7%) |
| Median Home Value | $1,628,977 |
| Average Home Value | $1,611,756 |
Housing Distribution
Address Breakdown
Residential
26,158
Single Family
12,725
Multi-Family
13,433
Businesses
1,567
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
Single Family
Built in 1948
5,002 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90066, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,806 (100%) |
| Owner Occupied HU | 8,802 (35.5%) |
| Renter Occupied HU | 14,578 (58.8%) |
| Vacant Housing Units | 1,426 ( 5.7%) |
| Median Home Value | $1,628,977 |
| Average Home Value | $1,611,756 |
Housing Distribution
Address Breakdown
Residential
26,158
Single Family
12,725
Multi-Family
13,433
Businesses
1,567
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices