14075 Lemoli AveHawthorneCA90250
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow14075 Lemoli Ave, Hawthorne, CA, 90250 in Hawthorne earns its strong cash-flow label: 13.53% yield, $7,048/mo rent, $2,782/mo net income, DSCR 2.51. The $624,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $172,648 by year five. Combined with $5,755/yr in principal paydown, total projected return reaches $417,721.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 5.5% |
| Monthly Cash Flow | $2,782 | $300 |
City averages based on Hawthorne market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,048 |
| Total Monthly Debt Service | $4,017 |
| DSCR Ratio | 1.75x |
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
4.47 Acres lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90250, Hawthorne, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,824 (100%) |
| Owner Occupied HU | 10,579 (30.4%) |
| Renter Occupied HU | 23,072 (66.3%) |
| Vacant Housing Units | 1,173 ( 3.4%) |
| Median Home Value | $860,874 |
| Average Home Value | $907,696 |
Housing Distribution
Address Breakdown
Residential
33,795
Single Family
15,700
Multi-Family
18,095
Businesses
1,877
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
4.47 Acres lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90250, Hawthorne, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,824 (100%) |
| Owner Occupied HU | 10,579 (30.4%) |
| Renter Occupied HU | 23,072 (66.3%) |
| Vacant Housing Units | 1,173 ( 3.4%) |
| Median Home Value | $860,874 |
| Average Home Value | $907,696 |
Housing Distribution
Address Breakdown
Residential
33,795
Single Family
15,700
Multi-Family
18,095
Businesses
1,877
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices