154 W 111th PlLos AngelesCA90061
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 154 W 111th Pl, Los Angeles, CA, 90061 in Los Angeles. Rental yield 3.76%. At $1,235,000 with 3.76% gross yield, current distributions are modest, but the 5% appreciation rate projects $341,208 in new equity by year five, complemented by $11,374/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.70) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $225,566.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.8% | 4.1% |
| Monthly Cash Flow | $(3,772) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,868 |
| Total Monthly Debt Service | $7,149 |
| DSCR Ratio | 0.54x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2019
6,911 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90061, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,560 (100%) |
| Owner Occupied HU | 3,151 (41.7%) |
| Renter Occupied HU | 4,161 (55.0%) |
| Vacant Housing Units | 248 ( 3.3%) |
| Median Home Value | $626,642 |
| Average Home Value | $720,344 |
Housing Distribution
Address Breakdown
Residential
7,694
Single Family
5,748
Multi-Family
1,946
Businesses
747
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 2019
6,911 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90061, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,560 (100%) |
| Owner Occupied HU | 3,151 (41.7%) |
| Renter Occupied HU | 4,161 (55.0%) |
| Vacant Housing Units | 248 ( 3.3%) |
| Median Home Value | $626,642 |
| Average Home Value | $720,344 |
Housing Distribution
Address Breakdown
Residential
7,694
Single Family
5,748
Multi-Family
1,946
Businesses
747
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: BLANCA ASH • REAL BROKER
Mls Name: CRMLS
Mls ID: #IV25207369