1979 Grace Ave APT 1Los AngelesCA90068
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1979 Grace Ave APT 1, Los Angeles, CA, 90068 in Los Angeles. Priced at $1,095,000, it generates $10,366/mo in gross rent and $2,554/mo in net monthly cash flow, a 11.36% yield that comfortably supports the 2.11 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $30,649. Five-year appreciation: $302,528. Equity from principal paydown: $10,085/yr. Total projected cumulative return: $584,053.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 4.1% |
| Monthly Cash Flow | $2,554 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,366 |
| Total Monthly Debt Service | $7,376 |
| DSCR Ratio | 1.41x |
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 1979
0.68 Acres lot
$N/A/sqft
$690 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90068, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,506 (100%) |
| Owner Occupied HU | 5,508 (38.0%) |
| Renter Occupied HU | 7,744 (53.4%) |
| Vacant Housing Units | 1,254 ( 8.6%) |
| Median Home Value | $1,799,158 |
| Average Home Value | $1,716,947 |
Housing Distribution
Address Breakdown
Residential
13,819
Single Family
7,118
Multi-Family
6,701
Businesses
402
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 1979
0.68 Acres lot
$N/A/sqft
$690 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90068, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,506 (100%) |
| Owner Occupied HU | 5,508 (38.0%) |
| Renter Occupied HU | 7,744 (53.4%) |
| Vacant Housing Units | 1,254 ( 8.6%) |
| Median Home Value | $1,799,158 |
| Average Home Value | $1,716,947 |
Housing Distribution
Address Breakdown
Residential
13,819
Single Family
7,118
Multi-Family
6,701
Businesses
402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices