123 E Oak Ave UNIT 306El SegundoCA90245
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 123 E Oak Ave UNIT 306, El Segundo, CA, 90245 in El Segundo is straightforward: $850,000 in, $6,298/mo in rent, $559/mo out after debt service. The 8.89% gross yield and 1.65 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $234,839 by year five. With $7,829/yr in principal equity, the total cumulative return is projected at $360,454.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 5.0% |
| Monthly Cash Flow | $559 | $1,500 |
City averages based on El Segundo market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,298 |
| Total Monthly Debt Service | $5,400 |
| DSCR Ratio | 1.17x |
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.
Condo
Built in 1979
0.62 Acres lot
$N/A/sqft
$480 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90245, El Segundo, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,459 (100%) |
| Owner Occupied HU | 3,048 (40.9%) |
| Renter Occupied HU | 4,083 (54.7%) |
| Vacant Housing Units | 328 ( 4.4%) |
| Median Home Value | $1,592,362 |
| Average Home Value | $1,598,321 |
Housing Distribution
Address Breakdown
Residential
7,436
Single Family
4,033
Multi-Family
3,403
Businesses
2,165
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 1979
0.62 Acres lot
$N/A/sqft
$480 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90245, El Segundo, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,459 (100%) |
| Owner Occupied HU | 3,048 (40.9%) |
| Renter Occupied HU | 4,083 (54.7%) |
| Vacant Housing Units | 328 ( 4.4%) |
| Median Home Value | $1,592,362 |
| Average Home Value | $1,598,321 |
Housing Distribution
Address Breakdown
Residential
7,436
Single Family
4,033
Multi-Family
3,403
Businesses
2,165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices