1428 El Paso DrLos AngelesCA90065
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 1428 El Paso Dr, Los Angeles, CA, 90065 in Los Angeles earns a 9.7% gross yield at $889,000. Rent of $7,183/mo nets $1,684/mo after the $3,998/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $245,614 and $8,188/yr in equity accumulation project a total cumulative return of $445,392.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 4.1% |
| Monthly Cash Flow | $1,684 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $7,183 |
| Total Monthly Debt Service | $5,146 |
| DSCR Ratio | 1.40x |
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 1955
8,550 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90065, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,201 (100%) |
| Owner Occupied HU | 7,621 (47.0%) |
| Renter Occupied HU | 7,923 (48.9%) |
| Vacant Housing Units | 657 ( 4.1%) |
| Median Home Value | $1,059,386 |
| Average Home Value | $1,140,173 |
Housing Distribution
Address Breakdown
Residential
15,775
Single Family
12,496
Multi-Family
3,279
Businesses
962
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 1955
8,550 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90065, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,201 (100%) |
| Owner Occupied HU | 7,621 (47.0%) |
| Renter Occupied HU | 7,923 (48.9%) |
| Vacant Housing Units | 657 ( 4.1%) |
| Median Home Value | $1,059,386 |
| Average Home Value | $1,140,173 |
Housing Distribution
Address Breakdown
Residential
15,775
Single Family
12,496
Multi-Family
3,279
Businesses
962
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls ID: #26861067