2220 Avenue Of The Stars UNIT 2004WLos AngelesCA90067
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 2220 Avenue Of The Stars UNIT 2004W, Los Angeles, CA, 90067 in Los Angeles worth study. Rental yield 4.11%. The 4.11% gross yield is below cash-flow benchmarks at $1,895,000, but 5% annual appreciation, adding $523,554 over five years, frames this as a capital growth position. Rent of $6,490/mo partially offsets the $8,521/mo payment. Ziffy Mortgage finances appreciation-play properties (0.76 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $381,813.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.1% | 4.1% |
| Monthly Cash Flow | $(5,233) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,490 |
| Total Monthly Debt Service | $10,969 |
| DSCR Ratio | 0.59x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1964
4.08 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 1964
4.08 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: Letitia Rackley • Core Real Estate Group
Mls Name: CLAW
Mls ID: #25597429