1231 W 77th StLos AngelesCA90044
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 1231 W 77th St, Los Angeles, CA, 90044 in Los Angeles is straightforward: $203,561 in, $5,436/mo in rent, $735/mo out after debt service. The 8.58% gross yield and 5.94 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $56,240 by year five. With $1,875/yr in principal equity, the total cumulative return is projected at $340,504.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 4.1% |
| Monthly Cash Flow | $735 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,436 |
| Total Monthly Debt Service | $1,270 |
| DSCR Ratio | 4.28x |
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 1920
5,331 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90044, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,694 (100%) |
| Owner Occupied HU | 8,515 (29.7%) |
| Renter Occupied HU | 19,120 (66.6%) |
| Vacant Housing Units | 1,059 ( 3.7%) |
| Median Home Value | $656,553 |
| Average Home Value | $737,080 |
Housing Distribution
Address Breakdown
Residential
27,108
Single Family
19,619
Multi-Family
7,489
Businesses
1,097
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 1920
5,331 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90044, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,694 (100%) |
| Owner Occupied HU | 8,515 (29.7%) |
| Renter Occupied HU | 19,120 (66.6%) |
| Vacant Housing Units | 1,059 ( 3.7%) |
| Median Home Value | $656,553 |
| Average Home Value | $737,080 |
Housing Distribution
Address Breakdown
Residential
27,108
Single Family
19,619
Multi-Family
7,489
Businesses
1,097
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