1618 W 132nd St Space 17GardenaCA90249
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 1618 W 132nd St Space 17, Gardena, CA, 90249 in Gardena: $1,001/mo in rent, $203/mo in net income, 9.31% gross yield, 1.73 DSCR, all at $129,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $35,640 in appreciation and $1,188/yr in principal paydown projects total cumulative return of $62,016.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.5% |
| Monthly Cash Flow | $203 | $350 |
City averages based on Gardena market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,001 |
| Total Monthly Debt Service | $747 |
| DSCR Ratio | 1.34x |
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.
Manufactured
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90249, Gardena, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,655 (100%) |
| Owner Occupied HU | 5,319 (55.1%) |
| Renter Occupied HU | 4,025 (41.7%) |
| Vacant Housing Units | 311 ( 3.2%) |
| Median Home Value | $740,599 |
| Average Home Value | $761,970 |
Housing Distribution
Address Breakdown
Residential
9,326
Single Family
7,150
Multi-Family
2,176
Businesses
1,676
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
Manufactured
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90249, Gardena, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,655 (100%) |
| Owner Occupied HU | 5,319 (55.1%) |
| Renter Occupied HU | 4,025 (41.7%) |
| Vacant Housing Units | 311 ( 3.2%) |
| Median Home Value | $740,599 |
| Average Home Value | $761,970 |
Housing Distribution
Address Breakdown
Residential
9,326
Single Family
7,150
Multi-Family
2,176
Businesses
1,676
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Felipe Aragon • Coldwell Banker Realty
Mls Name: CRMLS
Mls ID: #DW26019937