3785 Wilshire Blvd APT 1105Los AngelesCA90010
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow3785 Wilshire Blvd APT 1105, Los Angeles, CA, 90010 in Los Angeles earns its strong cash-flow label: 10.59% yield, $8,275/mo rent, $1,182/mo net income, DSCR 1.96. The $938,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $259,152 by year five. Combined with $8,639/yr in principal paydown, total projected return reaches $437,375.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 4.1% |
| Monthly Cash Flow | $1,182 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,275 |
| Total Monthly Debt Service | $6,720 |
| DSCR Ratio | 1.23x |
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 2009
1.23 Acres lot
$N/A/sqft
$1,119 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90010, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
2,735
Single Family
1,134
Multi-Family
1,601
Businesses
2,687
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 2009
1.23 Acres lot
$N/A/sqft
$1,119 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90010, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
2,735
Single Family
1,134
Multi-Family
1,601
Businesses
2,687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices