2411 E 113thLos AngelesCA90059
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2411 E 113th, Los Angeles, CA, 90059 in Los Angeles: $5,249/mo in rent, $547/mo in net income, 8.29% gross yield, 1.54 DSCR, all at $760,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $209,974 in appreciation and $7,000/yr in principal paydown projects total cumulative return of $323,460.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.1% |
| Monthly Cash Flow | $547 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,249 |
| Total Monthly Debt Service | $4,399 |
| DSCR Ratio | 1.19x |
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 2026
3,154 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90059, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,293 (100%) |
| Owner Occupied HU | 4,787 (42.4%) |
| Renter Occupied HU | 6,165 (54.6%) |
| Vacant Housing Units | 341 ( 3.0%) |
| Median Home Value | $606,528 |
| Average Home Value | $681,341 |
Housing Distribution
Address Breakdown
Residential
10,288
Single Family
9,532
Multi-Family
756
Businesses
492
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 2026
3,154 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90059, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,293 (100%) |
| Owner Occupied HU | 4,787 (42.4%) |
| Renter Occupied HU | 6,165 (54.6%) |
| Vacant Housing Units | 341 ( 3.0%) |
| Median Home Value | $606,528 |
| Average Home Value | $681,341 |
Housing Distribution
Address Breakdown
Residential
10,288
Single Family
9,532
Multi-Family
756
Businesses
492
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CRMLS
Mls ID: #OC26067235