2170 Century Park E APT 1004SLos AngelesCA90067
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2170 Century Park E APT 1004S, Los Angeles, CA, 90067 in Los Angeles hard to pass up. The 10.2% gross yield on a $635,000 purchase results in $5,400/mo in rent and $1,472/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.89). Annual cash flow of $17,661, five-year appreciation of $175,439, and $5,848/yr in equity build-up combine for a projected total cumulative return of $335,513.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 4.1% |
| Monthly Cash Flow | $1,472 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,400 |
| Total Monthly Debt Service | $3,676 |
| DSCR Ratio | 1.47x |
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 1966
5.12 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90067, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,400 (100%) |
| Owner Occupied HU | 1,904 (56.0%) |
| Renter Occupied HU | 584 (17.2%) |
| Vacant Housing Units | 912 (26.8%) |
| Median Home Value | $1,844,327 |
| Average Home Value | $1,734,714 |
Housing Distribution
Address Breakdown
Residential
2,288
Single Family
273
Multi-Family
2,015
Businesses
1,064
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 1966
5.12 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90067, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,400 (100%) |
| Owner Occupied HU | 1,904 (56.0%) |
| Renter Occupied HU | 584 (17.2%) |
| Vacant Housing Units | 912 (26.8%) |
| Median Home Value | $1,844,327 |
| Average Home Value | $1,734,714 |
Housing Distribution
Address Breakdown
Residential
2,288
Single Family
273
Multi-Family
2,015
Businesses
1,064
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Oliver • North Hills Realty
Mls Name: CRMLS
Mls ID: #PW25100569