2115 E 114th StLos AngelesCA90059
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 2115 E 114th St, Los Angeles, CA, 90059 in Los Angeles is straightforward: $614,999 in, $4,127/mo in rent, $322/mo out after debt service. The 8.05% gross yield and 1.49 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $169,913 by year five. With $5,664/yr in principal equity, the total cumulative return is projected at $253,982.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 4.1% |
| Monthly Cash Flow | $322 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,127 |
| Total Monthly Debt Service | $3,560 |
| DSCR Ratio | 1.16x |
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 1988
3,435 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90059, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,293 (100%) |
| Owner Occupied HU | 4,787 (42.4%) |
| Renter Occupied HU | 6,165 (54.6%) |
| Vacant Housing Units | 341 ( 3.0%) |
| Median Home Value | $606,528 |
| Average Home Value | $681,341 |
Housing Distribution
Address Breakdown
Residential
10,288
Single Family
9,532
Multi-Family
756
Businesses
492
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 1988
3,435 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90059, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,293 (100%) |
| Owner Occupied HU | 4,787 (42.4%) |
| Renter Occupied HU | 6,165 (54.6%) |
| Vacant Housing Units | 341 ( 3.0%) |
| Median Home Value | $606,528 |
| Average Home Value | $681,341 |
Housing Distribution
Address Breakdown
Residential
10,288
Single Family
9,532
Multi-Family
756
Businesses
492
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Avendano • Century 21 Allstars
Mls Name: CRMLS
Mls ID: #DW26027461