1365 E Grand Ave UNIT DEl SegundoCA90245
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1365 E Grand Ave UNIT D, El Segundo, CA, 90245 in El Segundo earns a respectable 8.23% gross yield at $1,050,000, but after the $4,721/mo mortgage the net cash flow is $44/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.53) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $290,096 over five years, making equity the dominant return driver. Total projected return: $403,905.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.0% |
| Monthly Cash Flow | $44 | $1,500 |
City averages based on El Segundo market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,205 |
| Total Monthly Debt Service | $6,743 |
| DSCR Ratio | 1.07x |
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.
Townhouse
Built in 1989
3.91 Acres lot
$N/A/sqft
$665 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
Townhouse
Built in 1989
3.91 Acres lot
$N/A/sqft
$665 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