2121 Beloit Ave APT 107Los AngelesCA90025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Los Angeles rental at 2121 Beloit Ave APT 107, Los Angeles, CA, 90025 sits in the solid-income band: 8.42% gross yield, $4,272/mo rent, $505/mo net after the $2,738/mo debt service, DSCR 1.56. Entry price of $609,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $168,255 and $5,609/yr in principal reduction bring total cumulative return to $263,436.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 4.1% |
| Monthly Cash Flow | $505 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,272 |
| Total Monthly Debt Service | $3,525 |
| DSCR Ratio | 1.21x |
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.
Condo
Built in 1985
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
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 1985
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90025, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,823 (100%) |
| Owner Occupied HU | 5,490 (21.3%) |
| Renter Occupied HU | 18,108 (70.1%) |
| Vacant Housing Units | 2,225 ( 8.6%) |
| Median Home Value | $1,213,187 |
| Average Home Value | $1,325,968 |
Housing Distribution
Address Breakdown
Residential
24,484
Single Family
5,207
Multi-Family
19,277
Businesses
3,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Engle • Keller Williams Los Angeles
Mls Name: CLAW
Mls ID: #25571067