3100 Waverly DrLos AngelesCA90027
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 3100 Waverly Dr, Los Angeles, CA, 90027 in Los Angeles delivers $12,406/mo in gross rent and $743/mo in net monthly income at a $1,799,900 entry. The 8.27% yield and 1.53 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $497,279 over five years and $16,577/yr in equity from loan paydown, total projected return is $732,664.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.1% |
| Monthly Cash Flow | $743 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $12,406 |
| Total Monthly Debt Service | $10,946 |
| DSCR Ratio | 1.13x |
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 1925
5,069 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90027, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,481 (100%) |
| Owner Occupied HU | 4,263 (17.4%) |
| Renter Occupied HU | 18,646 (76.2%) |
| Vacant Housing Units | 1,572 ( 6.4%) |
| Median Home Value | $1,640,148 |
| Average Home Value | $1,595,193 |
Housing Distribution
Address Breakdown
Residential
23,675
Single Family
8,255
Multi-Family
15,420
Businesses
1,258
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 1925
5,069 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90027, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,481 (100%) |
| Owner Occupied HU | 4,263 (17.4%) |
| Renter Occupied HU | 18,646 (76.2%) |
| Vacant Housing Units | 1,572 ( 6.4%) |
| Median Home Value | $1,640,148 |
| Average Home Value | $1,595,193 |
Housing Distribution
Address Breakdown
Residential
23,675
Single Family
8,255
Multi-Family
15,420
Businesses
1,258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices