1633 S Bentley Ave APT 103Los AngelesCA90025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1633 S Bentley Ave APT 103, Los Angeles, CA, 90025 in Los Angeles at $749,000 earns $5,191/mo in rent and nets $38/mo after the $3,368/mo payment, a 8.32% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $206,935 over five years. Ziffy Mortgage underwrites this on a 1.54 DSCR without U.S. credit history. With $6,898/yr in principal paydown, total projected return reaches $319,896.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.1% |
| Monthly Cash Flow | $38 | $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 | $5,191 |
| Total Monthly Debt Service | $4,335 |
| DSCR Ratio | 1.20x |
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 1987
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
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 1987
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls ID: #26827735