211 S Spalding Dr UNIT N104Beverly HillsCA90212
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 211 S Spalding Dr UNIT N104, Beverly Hills, CA, 90212 in Beverly Hills fits: $1,695,000, 3.78% gross yield, and a projected 5% annual appreciation rate adding $468,297 in value within five years. Rental yield 3.78%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.70) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $15,611/yr in principal paydown and $468,297 in appreciation project a total return of $311,494.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.8% | 4.2% |
| Monthly Cash Flow | $(5,147) | $1,200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,339 |
| Total Monthly Debt Service | $9,811 |
| DSCR Ratio | 0.54x |
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 1975
1.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90212, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 1,433 (23.6%) |
| Renter Occupied HU | 4,008 (66.1%) |
| Vacant Housing Units | 619 (10.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,873,460 |
Housing Distribution
Address Breakdown
Residential
6,047
Single Family
2,473
Multi-Family
3,574
Businesses
1,576
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 1975
1.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90212, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 1,433 (23.6%) |
| Renter Occupied HU | 4,008 (66.1%) |
| Vacant Housing Units | 619 (10.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,873,460 |
Housing Distribution
Address Breakdown
Residential
6,047
Single Family
2,473
Multi-Family
3,574
Businesses
1,576
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Ruvelson • FPM Realty
Mls Name: CLAW
Mls ID: #25613073