1855 Industrial St APT 321Los AngelesCA90021
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1855 Industrial St APT 321, Los Angeles, CA, 90021 in Los Angeles speaks for itself: 10.08% gross on a $699,000 price, generating $5,874/mo in rent and $708/mo in net income after the $3,143/mo debt service. DSCR 1.87, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,494 stacks alongside $193,121 in projected five-year appreciation and $6,438/yr in principal reduction. Projected total cumulative return: $314,313.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 4.1% |
| Monthly Cash Flow | $708 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,874 |
| Total Monthly Debt Service | $4,888 |
| 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 1924
0.98 Acres lot
$N/A/sqft
$771 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 1924
0.98 Acres lot
$N/A/sqft
$771 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