3635 Kalsman Dr Unit 4Los AngelesCA90016
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3635 Kalsman Dr Unit 4, Los Angeles, CA, 90016 in Los Angeles earns a respectable 9.42% gross yield at $489,000, but after the $2,199/mo mortgage the net cash flow is $27/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.75) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $135,102 over five years, making equity the dominant return driver. Total projected return: $237,735.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 4.1% |
| Monthly Cash Flow | $27 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,838 |
| Total Monthly Debt Service | $2,830 |
| DSCR Ratio | 1.36x |
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 1949
3.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90016, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,970 (100%) |
| Owner Occupied HU | 6,190 (32.6%) |
| Renter Occupied HU | 11,675 (61.5%) |
| Vacant Housing Units | 1,105 ( 5.8%) |
| Median Home Value | $963,891 |
| Average Home Value | $1,067,045 |
Housing Distribution
Address Breakdown
Residential
18,801
Single Family
12,534
Multi-Family
6,267
Businesses
1,270
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 1949
3.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90016, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,970 (100%) |
| Owner Occupied HU | 6,190 (32.6%) |
| Renter Occupied HU | 11,675 (61.5%) |
| Vacant Housing Units | 1,105 ( 5.8%) |
| Median Home Value | $963,891 |
| Average Home Value | $1,067,045 |
Housing Distribution
Address Breakdown
Residential
18,801
Single Family
12,534
Multi-Family
6,267
Businesses
1,270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert A Rodriguez • Compass
Mls Name: CLAW
Mls ID: #26644881