13031 Villosa Pl APT 129Playa VistaCA90094
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 13031 Villosa Pl APT 129, Playa Vista, CA, 90094 in Playa Vista speaks for itself: 10.32% gross on a $1,388,000 price, generating $11,939/mo in rent and $2,154/mo in net income after the $6,241/mo debt service. DSCR 1.91, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $25,846 stacks alongside $383,479 in projected five-year appreciation and $12,784/yr in principal reduction. Projected total cumulative return: $670,127.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.0% |
| Monthly Cash Flow | $2,154 | $1,500 |
City averages based on Playa Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,939 |
| Total Monthly Debt Service | $9,233 |
| DSCR Ratio | 1.29x |
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 2007
10,829 Acres lot
$N/A/sqft
$685 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90094, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,019 (100%) |
| Owner Occupied HU | 1,862 (26.5%) |
| Renter Occupied HU | 4,454 (63.5%) |
| Vacant Housing Units | 703 (10.0%) |
| Median Home Value | $1,378,378 |
| Average Home Value | $1,497,934 |
Housing Distribution
Address Breakdown
Residential
6,022
Single Family
2,472
Multi-Family
3,550
Businesses
186
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 2007
10,829 Acres lot
$N/A/sqft
$685 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90094, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,019 (100%) |
| Owner Occupied HU | 1,862 (26.5%) |
| Renter Occupied HU | 4,454 (63.5%) |
| Vacant Housing Units | 703 (10.0%) |
| Median Home Value | $1,378,378 |
| Average Home Value | $1,497,934 |
Housing Distribution
Address Breakdown
Residential
6,022
Single Family
2,472
Multi-Family
3,550
Businesses
186
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices