1925 S Beverly Glen Blvd APT 30Los AngelesCA90025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 1925 S Beverly Glen Blvd APT 30, Los Angeles, CA, 90025 in Los Angeles: $6,936/mo in rent, $1,059/mo in net income, 8.76% gross yield, 1.62 DSCR, all at $949,999. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $262,467 in appreciation and $8,750/yr in principal paydown projects total cumulative return of $428,343.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 4.1% |
| Monthly Cash Flow | $1,059 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,936 |
| Total Monthly Debt Service | $5,499 |
| DSCR Ratio | 1.26x |
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 1974
1.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
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 1974
1.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Beita Williams • Compass
Mls Name: CLAW
Mls ID: #25582049