176 Racquet Club DrComptonCA90220
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 176 Racquet Club Dr, Compton, CA, 90220 in Compton. Priced at $540,000, it generates $6,446/mo in gross rent and $2,714/mo in net monthly cash flow, a 14.33% yield that comfortably supports the 2.65 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $32,564. Five-year appreciation: $149,192. Equity from principal paydown: $4,973/yr. Total projected cumulative return: $381,106.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.3% | 8.0% |
| Monthly Cash Flow | $2,714 | $500 |
City averages based on Compton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,446 |
| Total Monthly Debt Service | $3,518 |
| DSCR Ratio | 1.83x |
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 1989
1,572 sqft lot
$N/A/sqft
$340 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90220, Compton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,681 (100%) |
| Owner Occupied HU | 8,173 (59.7%) |
| Renter Occupied HU | 5,160 (37.7%) |
| Vacant Housing Units | 348 ( 2.5%) |
| Median Home Value | $562,071 |
| Average Home Value | $634,207 |
Housing Distribution
Address Breakdown
Residential
13,408
Single Family
12,306
Multi-Family
1,102
Businesses
1,083
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 1989
1,572 sqft lot
$N/A/sqft
$340 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90220, Compton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,681 (100%) |
| Owner Occupied HU | 8,173 (59.7%) |
| Renter Occupied HU | 5,160 (37.7%) |
| Vacant Housing Units | 348 ( 2.5%) |
| Median Home Value | $562,071 |
| Average Home Value | $634,207 |
Housing Distribution
Address Breakdown
Residential
13,408
Single Family
12,306
Multi-Family
1,102
Businesses
1,083
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices