2121 James M Wood Blvd APT 404Los AngelesCA90006
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2121 James M Wood Blvd APT 404, Los Angeles, CA, 90006 in Los Angeles speaks for itself: 22.77% gross on a $108,969 price, generating $2,068/mo in rent and $1,102/mo in net income after the $490/mo debt service. DSCR 4.22, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,227 stacks alongside $30,106 in projected five-year appreciation and $1,004/yr in principal reduction. Projected total cumulative return: $113,591.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 22.8% | 4.1% |
| Monthly Cash Flow | $1,102 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,068 |
| Total Monthly Debt Service | $922 |
| DSCR Ratio | 2.24x |
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.
Apartment
Built in 1923
0.49 Acres lot
$N/A/sqft
$245 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90006, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,993 (100%) |
| Owner Occupied HU | 1,827 ( 8.3%) |
| Renter Occupied HU | 18,730 (85.2%) |
| Vacant Housing Units | 1,436 ( 6.5%) |
| Median Home Value | $896,358 |
| Average Home Value | $1,011,809 |
Housing Distribution
Address Breakdown
Residential
21,527
Single Family
8,018
Multi-Family
13,509
Businesses
2,018
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
Apartment
Built in 1923
0.49 Acres lot
$N/A/sqft
$245 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90006, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,993 (100%) |
| Owner Occupied HU | 1,827 ( 8.3%) |
| Renter Occupied HU | 18,730 (85.2%) |
| Vacant Housing Units | 1,436 ( 6.5%) |
| Median Home Value | $896,358 |
| Average Home Value | $1,011,809 |
Housing Distribution
Address Breakdown
Residential
21,527
Single Family
8,018
Multi-Family
13,509
Businesses
2,018
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A