2700 Cahuenga Blvd E APT 4119Los AngelesCA90068
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2700 Cahuenga Blvd E APT 4119, Los Angeles, CA, 90068 in Los Angeles. Priced at $599,000, it generates $5,874/mo in gross rent and $1,428/mo in net monthly cash flow, a 11.77% yield that comfortably supports the 2.18 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $17,130. Five-year appreciation: $165,493. Equity from principal paydown: $5,517/yr. Total projected cumulative return: $322,276.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 4.1% |
| Monthly Cash Flow | $1,428 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,874 |
| Total Monthly Debt Service | $4,208 |
| DSCR Ratio | 1.40x |
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 1975
13.74 Acres lot
$N/A/sqft
$710 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90068, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,506 (100%) |
| Owner Occupied HU | 5,508 (38.0%) |
| Renter Occupied HU | 7,744 (53.4%) |
| Vacant Housing Units | 1,254 ( 8.6%) |
| Median Home Value | $1,799,158 |
| Average Home Value | $1,716,947 |
Housing Distribution
Address Breakdown
Residential
13,819
Single Family
7,118
Multi-Family
6,701
Businesses
402
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 1975
13.74 Acres lot
$N/A/sqft
$710 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90068, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,506 (100%) |
| Owner Occupied HU | 5,508 (38.0%) |
| Renter Occupied HU | 7,744 (53.4%) |
| Vacant Housing Units | 1,254 ( 8.6%) |
| Median Home Value | $1,799,158 |
| Average Home Value | $1,716,947 |
Housing Distribution
Address Breakdown
Residential
13,819
Single Family
7,118
Multi-Family
6,701
Businesses
402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices