3206 W 27th StLos AngelesCA90018
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 3206 W 27th St, Los Angeles, CA, 90018 in Los Angeles. Rental yield 5.12%. At $1,495,000 with 5.12% gross yield, current distributions are modest, but the 5% appreciation rate projects $413,041 in new equity by year five, complemented by $13,769/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.95) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $381,839.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 4.1% |
| Monthly Cash Flow | $(2,875) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,373 |
| Total Monthly Debt Service | $8,654 |
| DSCR Ratio | 0.74x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1909
5,610 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90018, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,609 (100%) |
| Owner Occupied HU | 5,463 (29.4%) |
| Renter Occupied HU | 12,122 (65.1%) |
| Vacant Housing Units | 1,024 ( 5.5%) |
| Median Home Value | $925,418 |
| Average Home Value | $1,038,008 |
Housing Distribution
Address Breakdown
Residential
17,157
Single Family
11,091
Multi-Family
6,066
Businesses
891
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 1909
5,610 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90018, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,609 (100%) |
| Owner Occupied HU | 5,463 (29.4%) |
| Renter Occupied HU | 12,122 (65.1%) |
| Vacant Housing Units | 1,024 ( 5.5%) |
| Median Home Value | $925,418 |
| Average Home Value | $1,038,008 |
Housing Distribution
Address Breakdown
Residential
17,157
Single Family
11,091
Multi-Family
6,066
Businesses
891
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Keturah Sarno • Keller Williams Studio City
Mls Name: CLAW
Mls ID: #25608997