22025 Garston AveCarsonCA90745
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 22025 Garston Ave, Carson, CA, 90745 in Carson: $4,855/mo in rent, $902/mo in net income, 9.12% gross yield, 1.69 DSCR, all at $639,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $176,544 in appreciation and $5,885/yr in principal paydown projects total cumulative return of $300,371.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.0% |
| Monthly Cash Flow | $902 | $1,200 |
City averages based on Carson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,855 |
| Total Monthly Debt Service | $3,699 |
| DSCR Ratio | 1.31x |
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 1956
5,335 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90745, Carson, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,651 (100%) |
| Owner Occupied HU | 11,197 (63.4%) |
| Renter Occupied HU | 6,000 (34.0%) |
| Vacant Housing Units | 454 ( 2.6%) |
| Median Home Value | $679,360 |
| Average Home Value | $695,144 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,026
Multi-Family
2,880
Businesses
1,130
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 1956
5,335 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90745, Carson, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,651 (100%) |
| Owner Occupied HU | 11,197 (63.4%) |
| Renter Occupied HU | 6,000 (34.0%) |
| Vacant Housing Units | 454 ( 2.6%) |
| Median Home Value | $679,360 |
| Average Home Value | $695,144 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,026
Multi-Family
2,880
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paige Charnick • Beach Equities
Mls Name: CRMLS
Mls ID: #PW25163018