2114 W 28th StLos AngelesCA90018
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 2114 W 28th St, Los Angeles, CA, 90018 in Los Angeles. Rental yield 6.9%. The 1.28 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $275,176 and $9,173/yr in principal reduction project total return of $349,560.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 4.1% |
| Monthly Cash Flow | $(436) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,725 |
| Total Monthly Debt Service | $5,765 |
| DSCR Ratio | 0.99x |
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.
Single Family
Built in 1910
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90018, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,609 (100%) |
| Owner Occupied HU | 5,463 (29.4%) |
| Renter Occupied HU | 12,122 (65.1%) |
| Vacant Housing Units | 1,024 ( 5.5%) |
| Median Home Value | $925,418 |
| Average Home Value | $1,038,008 |
Housing Distribution
Address Breakdown
Residential
17,157
Single Family
11,091
Multi-Family
6,066
Businesses
891
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 1910
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90018, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,609 (100%) |
| Owner Occupied HU | 5,463 (29.4%) |
| Renter Occupied HU | 12,122 (65.1%) |
| Vacant Housing Units | 1,024 ( 5.5%) |
| Median Home Value | $925,418 |
| Average Home Value | $1,038,008 |
Housing Distribution
Address Breakdown
Residential
17,157
Single Family
11,091
Multi-Family
6,066
Businesses
891
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls ID: #26789861