200 N Swall Dr UNIT 456Beverly HillsCA90211
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 200 N Swall Dr UNIT 456, Beverly Hills, CA, 90211 in Beverly Hills is a conservative rental investment at $1,625,000. Rental yield 7.74%. A 1.43 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $448,958; $14,966/yr in principal paydown supplements. Total projected return: $522,376.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 4.2% |
| Monthly Cash Flow | $(1,595) | $1,200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,481 |
| Total Monthly Debt Service | $11,429 |
| DSCR Ratio | 0.92x |
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 1986
2.23 Acres lot
$N/A/sqft
$2,023 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90211, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,971 (100%) |
| Owner Occupied HU | 1,328 (33.4%) |
| Renter Occupied HU | 2,261 (56.9%) |
| Vacant Housing Units | 382 ( 9.6%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,803,490 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
1,654
Multi-Family
2,381
Businesses
1,265
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 1986
2.23 Acres lot
$N/A/sqft
$2,023 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90211, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,971 (100%) |
| Owner Occupied HU | 1,328 (33.4%) |
| Renter Occupied HU | 2,261 (56.9%) |
| Vacant Housing Units | 382 ( 9.6%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,803,490 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
1,654
Multi-Family
2,381
Businesses
1,265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices