2324 Lillyvale Ave APT 143Los AngelesCA90032
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderFor first-time U.S. investors or those diversifying conservatively, 2324 Lillyvale Ave APT 143, Los Angeles, CA, 90032 in Los Angeles offers a clean, manageable entry. Rental yield 7.49%. DSCR 1.39 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $146,153 in additional property value over five years, with $4,872/yr in principal equity building ownership stake. Total projected cumulative return: $202,474.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 4.1% |
| Monthly Cash Flow | $(345) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,302 |
| Total Monthly Debt Service | $3,062 |
| DSCR Ratio | 1.08x |
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 1983
1.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90032, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 6,481 (46.6%) |
| Renter Occupied HU | 6,849 (49.2%) |
| Vacant Housing Units | 589 ( 4.2%) |
| Median Home Value | $856,386 |
| Average Home Value | $931,209 |
Housing Distribution
Address Breakdown
Residential
13,515
Single Family
10,257
Multi-Family
3,258
Businesses
721
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 1983
1.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90032, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 6,481 (46.6%) |
| Renter Occupied HU | 6,849 (49.2%) |
| Vacant Housing Units | 589 ( 4.2%) |
| Median Home Value | $856,386 |
| Average Home Value | $931,209 |
Housing Distribution
Address Breakdown
Residential
13,515
Single Family
10,257
Multi-Family
3,258
Businesses
721
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angelina Tislow • Coldwell Banker New Century
Mls Name: CRMLS
Mls ID: #WS25268857