1850 Industrial St APT 510Los AngelesCA90021
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1850 Industrial St APT 510, Los Angeles, CA, 90021 in Los Angeles. Priced at $100,000, it generates $4,298/mo in gross rent and $2,851/mo in net monthly cash flow, a 51.58% yield that comfortably supports the 9.55 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $34,212. Five-year appreciation: $27,628. Equity from principal paydown: $921/yr. Total projected cumulative return: $224,981.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 51.6% | 4.1% |
| Monthly Cash Flow | $2,851 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,298 |
| Total Monthly Debt Service | $1,408 |
| DSCR Ratio | 3.05x |
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 1925
0.73 Acres lot
$N/A/sqft
$570 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90021, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,387 (100%) |
| Owner Occupied HU | 186 ( 7.8%) |
| Renter Occupied HU | 1,634 (68.5%) |
| Vacant Housing Units | 567 (23.8%) |
| Median Home Value | $1,164,773 |
| Average Home Value | $1,166,263 |
Housing Distribution
Address Breakdown
Residential
2,215
Single Family
1,186
Multi-Family
1,029
Businesses
3,791
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 1925
0.73 Acres lot
$N/A/sqft
$570 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90021, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,387 (100%) |
| Owner Occupied HU | 186 ( 7.8%) |
| Renter Occupied HU | 1,634 (68.5%) |
| Vacant Housing Units | 567 (23.8%) |
| Median Home Value | $1,164,773 |
| Average Home Value | $1,166,263 |
Housing Distribution
Address Breakdown
Residential
2,215
Single Family
1,186
Multi-Family
1,029
Businesses
3,791
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A