21913 Belshire Ave APT 16Hawaiian GardensCA90716
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
Investment Highlights
Investment property for sale in Hawaiian Gardens at 21913 Belshire Ave APT 16, Hawaiian Gardens, CA, 90716 uses $132,567 cash to close to unlock $7,590/yr annual cash flow and $632/mo monthly cash flow. Total monthly income runs $3,106/mo, and a $1,957/mo payment keeps the spread at $632/mo. Purchase price stands at $399,900, and rental yield measures 9.32% with $3,106/mo rent. Return on cash invested shows 25.63% in year one, and 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 133.55% and total cumulative return in cash records $177,044. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,106/mo property income covering a $1,957/mo payment rather than investor’s personal income.
Condo
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90716, Hawaiian Gardens, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,624 (100%) |
| Owner Occupied HU | 1,489 (41.1%) |
| Renter Occupied HU | 2,055 (56.7%) |
| Vacant Housing Units | 80 ( 2.2%) |
| Median Home Value | $701,344 |
| Average Home Value | $732,762 |
Housing Distribution
Address Breakdown
Residential
3,621
Single Family
2,659
Multi-Family
962
Businesses
416
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: PeiPei Tang • Lux Living Estates
Mls Name: CRMLS
Mls ID: #RS25215342