23922 De Ville Way APT BMalibuCA90265
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 23922 De Ville Way APT B, Malibu, CA, 90265 in Malibu speaks for itself: 10.02% gross on a $875,000 price, generating $7,307/mo in rent and $1,894/mo in net income after the $3,935/mo debt service. DSCR 1.86, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $22,727 stacks alongside $241,746 in projected five-year appreciation and $8,059/yr in principal reduction. Projected total cumulative return: $453,623.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 5.0% |
| Monthly Cash Flow | $1,894 | $1,500 |
City averages based on Malibu market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,307 |
| Total Monthly Debt Service | $5,065 |
| DSCR Ratio | 1.44x |
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 1965
2.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90265, Malibu, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,642 (100%) |
| Owner Occupied HU | 3,955 (51.8%) |
| Renter Occupied HU | 1,500 (19.6%) |
| Vacant Housing Units | 2,187 (28.6%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,834,116 |
Housing Distribution
Address Breakdown
Residential
7,634
Single Family
6,864
Multi-Family
770
Businesses
763
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 1965
2.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90265, Malibu, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,642 (100%) |
| Owner Occupied HU | 3,955 (51.8%) |
| Renter Occupied HU | 1,500 (19.6%) |
| Vacant Housing Units | 2,187 (28.6%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,834,116 |
Housing Distribution
Address Breakdown
Residential
7,634
Single Family
6,864
Multi-Family
770
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Isabella Barnovsky • Pinnacle Estate Properties
Mls Name: CLAW
Mls ID: #25585113