1519 Prospect Ave #5San GabrielCA91776
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1519 Prospect Ave #5, San Gabriel, CA, 91776 in San Gabriel is a solid income-producing rental, 9.64% gross yield, $6,168/mo rent, $1,117/mo net cash flow on a $768,000 buy. DSCR 1.79 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $212,184 and $7,073/yr in principal reduction project a total cumulative return of $364,403.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 5.5% |
| Monthly Cash Flow | $1,117 | $300 |
City averages based on San Gabriel market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,168 |
| Total Monthly Debt Service | $4,745 |
| DSCR Ratio | 1.30x |
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 1994
10,156 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91776, San Gabriel, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,529 (100%) |
| Owner Occupied HU | 4,621 (36.9%) |
| Renter Occupied HU | 7,343 (58.6%) |
| Vacant Housing Units | 565 ( 4.5%) |
| Median Home Value | $890,880 |
| Average Home Value | $955,745 |
Housing Distribution
Address Breakdown
Residential
12,339
Single Family
8,281
Multi-Family
4,058
Businesses
1,838
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 1994
10,156 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91776, San Gabriel, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,529 (100%) |
| Owner Occupied HU | 4,621 (36.9%) |
| Renter Occupied HU | 7,343 (58.6%) |
| Vacant Housing Units | 565 ( 4.5%) |
| Median Home Value | $890,880 |
| Average Home Value | $955,745 |
Housing Distribution
Address Breakdown
Residential
12,339
Single Family
8,281
Multi-Family
4,058
Businesses
1,838
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices