2047 Delrosa DrLos AngelesCA90041
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 2047 Delrosa Dr, Los Angeles, CA, 90041 in Los Angeles. At $1,195,000 it earns $9,496/mo in rent and distributes $2,103/mo to the owner after the $5,373/mo payment, a consistent 9.54% yield. DSCR 1.77 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $330,156 in value; $11,006/yr in principal paydown compounds ownership stake. Total projected return: $588,499.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 4.1% |
| Monthly Cash Flow | $2,103 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,496 |
| Total Monthly Debt Service | $6,917 |
| DSCR Ratio | 1.37x |
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.
Single Family
Built in 1923
5,024 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90041, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,378 (100%) |
| Owner Occupied HU | 5,102 (49.2%) |
| Renter Occupied HU | 4,749 (45.8%) |
| Vacant Housing Units | 527 ( 5.1%) |
| Median Home Value | $1,179,523 |
| Average Home Value | $1,249,563 |
Housing Distribution
Address Breakdown
Residential
9,877
Single Family
7,366
Multi-Family
2,511
Businesses
1,130
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
Single Family
Built in 1923
5,024 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90041, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,378 (100%) |
| Owner Occupied HU | 5,102 (49.2%) |
| Renter Occupied HU | 4,749 (45.8%) |
| Vacant Housing Units | 527 ( 5.1%) |
| Median Home Value | $1,179,523 |
| Average Home Value | $1,249,563 |
Housing Distribution
Address Breakdown
Residential
9,877
Single Family
7,366
Multi-Family
2,511
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices