2158 W 77th StLos AngelesCA90047
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 2158 W 77th St, Los Angeles, CA, 90047 in Los Angeles worth study. Rental yield 4.52%. The 4.52% gross yield is below cash-flow benchmarks at $572,220, but 5% annual appreciation, adding $158,094 over five years, frames this as a capital growth position. Rent of $4,700/mo partially offsets the $2,573/mo payment. Ziffy Mortgage finances appreciation-play properties (1.83 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $277,230.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 4.1% |
| Monthly Cash Flow | $(3,027) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,700 |
| Total Monthly Debt Service | $3,553 |
| DSCR Ratio | 1.32x |
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 1925
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
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 1925
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
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