17439 Virginia Ave UNIT WBellflowerCA90706
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 17439 Virginia Ave UNIT W, Bellflower, CA, 90706 in Bellflower. At $589,900 it earns $4,416/mo in rent and distributes $300/mo to the owner after the $2,653/mo payment, a consistent 8.98% yield. DSCR 1.66 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $162,978 in value; $5,433/yr in principal paydown compounds ownership stake. Total projected return: $245,020.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.5% |
| Monthly Cash Flow | $300 | $1,200 |
City averages based on Bellflower market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,416 |
| Total Monthly Debt Service | $3,882 |
| DSCR Ratio | 1.14x |
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.
Townhouse
Built in 1981
1.31 Acres lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90706, Bellflower, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,377 (100%) |
| Owner Occupied HU | 9,704 (38.2%) |
| Renter Occupied HU | 14,973 (59.0%) |
| Vacant Housing Units | 700 ( 2.8%) |
| Median Home Value | $712,550 |
| Average Home Value | $752,824 |
Housing Distribution
Address Breakdown
Residential
24,943
Single Family
16,718
Multi-Family
8,225
Businesses
1,784
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
Townhouse
Built in 1981
1.31 Acres lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90706, Bellflower, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,377 (100%) |
| Owner Occupied HU | 9,704 (38.2%) |
| Renter Occupied HU | 14,973 (59.0%) |
| Vacant Housing Units | 700 ( 2.8%) |
| Median Home Value | $712,550 |
| Average Home Value | $752,824 |
Housing Distribution
Address Breakdown
Residential
24,943
Single Family
16,718
Multi-Family
8,225
Businesses
1,784
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices