1855 Industrial St APT 703Los AngelesCA90021
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 1855 Industrial St APT 703, Los Angeles, CA, 90021 in Los Angeles fits: $749,000, 5.75% gross yield, and a projected 5% annual appreciation rate adding $206,935 in value within five years. Rental yield 5.75%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (1.07) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $6,898/yr in principal paydown and $206,935 in appreciation project a total return of $216,744.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.8% | 4.1% |
| Monthly Cash Flow | $(1,945) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,588 |
| Total Monthly Debt Service | $4,335 |
| DSCR Ratio | 0.83x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1923
0.98 Acres lot
$N/A/sqft
No 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 1923
0.98 Acres lot
$N/A/sqft
No 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: CLAW
Mls ID: #26656769