26051 Vermont Ave UNIT 103CHarbor CityCA90710
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
Investment Highlights
Investment property for sale in Harbor City at 26051 Vermont Ave UNIT 103C, Harbor City, CA, 90710 offers a 7.91% rental yield on a $485,000 purchase with $3,196/mo rent. Total monthly income registers $3,196/mo, and a $2,374/mo payment leaves $196/mo available for distribution. Annual cash flow reaches $2,346/yr on $160,778 to close, and return on cash invested stands at 21.37% in year one. Equity gained on principal adds $3,130/yr while 5% annual appreciation supports $133,997 over five years. Portfolio math shows five-year ROI at 110.67% and total cumulative return in cash at $177,926. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,196/mo property income against a $2,374/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1978
2.24 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90710, Harbor City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,786 (100%) |
| Owner Occupied HU | 5,202 (53.2%) |
| Renter Occupied HU | 4,240 (43.3%) |
| Vacant Housing Units | 344 ( 3.5%) |
| Median Home Value | $767,599 |
| Average Home Value | $735,332 |
Housing Distribution
Address Breakdown
Residential
9,118
Single Family
5,544
Multi-Family
3,574
Businesses
666
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Denise Waters • Realty Executives All Cities
Mls Name: CRMLS
Mls ID: #RS25151080