1380 VigilantCarsonCA90746
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1380 Vigilant, Carson, CA, 90746 in Carson. At $669,000 it earns $4,924/mo in rent and distributes $785/mo to the owner after the $3,008/mo payment, a consistent 8.83% yield. DSCR 1.64 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $184,832 in value; $6,162/yr in principal paydown compounds ownership stake. Total projected return: $304,210.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.0% |
| Monthly Cash Flow | $785 | $1,200 |
City averages based on Carson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,924 |
| Total Monthly Debt Service | $3,872 |
| DSCR Ratio | 1.27x |
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 2023
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90746, Carson, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,567 (100%) |
| Owner Occupied HU | 7,113 (83.0%) |
| Renter Occupied HU | 1,260 (14.7%) |
| Vacant Housing Units | 194 ( 2.3%) |
| Median Home Value | $747,947 |
| Average Home Value | $789,918 |
Housing Distribution
Address Breakdown
Residential
8,423
Single Family
8,327
Multi-Family
96
Businesses
900
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 2023
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90746, Carson, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,567 (100%) |
| Owner Occupied HU | 7,113 (83.0%) |
| Renter Occupied HU | 1,260 (14.7%) |
| Vacant Housing Units | 194 ( 2.3%) |
| Median Home Value | $747,947 |
| Average Home Value | $789,918 |
Housing Distribution
Address Breakdown
Residential
8,423
Single Family
8,327
Multi-Family
96
Businesses
900
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heidi Ludwig • Redfin Corporation
Mls Name: CRMLS
Mls ID: #SB25261734