12221 Athens WayLos AngelesCA90061
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder12221 Athens Way, Los Angeles, CA, 90061 in Los Angeles carries a 1.81 coverage ratio, rent of $4,576/mo is 1.81 times the $2,531/mo payment. Rental yield 7.43%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $562,904 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $155,520; total projected cumulative return: $267,679.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 4.1% |
| Monthly Cash Flow | $(155) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,576 |
| Total Monthly Debt Service | $3,528 |
| DSCR Ratio | 1.30x |
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 2007
2,635 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90061, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,560 (100%) |
| Owner Occupied HU | 3,151 (41.7%) |
| Renter Occupied HU | 4,161 (55.0%) |
| Vacant Housing Units | 248 ( 3.3%) |
| Median Home Value | $626,642 |
| Average Home Value | $720,344 |
Housing Distribution
Address Breakdown
Residential
7,694
Single Family
5,748
Multi-Family
1,946
Businesses
747
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 2007
2,635 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90061, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,560 (100%) |
| Owner Occupied HU | 3,151 (41.7%) |
| Renter Occupied HU | 4,161 (55.0%) |
| Vacant Housing Units | 248 ( 3.3%) |
| Median Home Value | $626,642 |
| Average Home Value | $720,344 |
Housing Distribution
Address Breakdown
Residential
7,694
Single Family
5,748
Multi-Family
1,946
Businesses
747
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A