3530 Damien Ave SPACE 88La VerneCA91750
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3530 Damien Ave SPACE 88, La Verne, CA, 91750 in La Verne. Priced at $100,000, it generates $5,120/mo in gross rent and $4,502/mo in net monthly cash flow, a 61.44% yield that comfortably supports the 11.38 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $54,021. Five-year appreciation: $27,628. Equity from principal paydown: $921/yr. Total projected cumulative return: $327,569.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 61.4% | 6.0% |
| Monthly Cash Flow | $4,502 | $350 |
City averages based on La Verne market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,120 |
| Total Monthly Debt Service | $579 |
| DSCR Ratio | 8.85x |
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.
Manufactured
Built in 1969
6.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91750, La Verne, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,685 (100%) |
| Owner Occupied HU | 8,841 (69.7%) |
| Renter Occupied HU | 3,478 (27.4%) |
| Vacant Housing Units | 366 ( 2.9%) |
| Median Home Value | $824,547 |
| Average Home Value | $803,502 |
Housing Distribution
Address Breakdown
Residential
12,730
Single Family
11,646
Multi-Family
1,084
Businesses
1,125
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
Manufactured
Built in 1969
6.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91750, La Verne, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,685 (100%) |
| Owner Occupied HU | 8,841 (69.7%) |
| Renter Occupied HU | 3,478 (27.4%) |
| Vacant Housing Units | 366 ( 2.9%) |
| Median Home Value | $824,547 |
| Average Home Value | $803,502 |
Housing Distribution
Address Breakdown
Residential
12,730
Single Family
11,646
Multi-Family
1,084
Businesses
1,125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices