3868 E 1st StLos AngelesCA90063
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3868 E 1st St, Los Angeles, CA, 90063 in Los Angeles is a solid income-producing rental, 9.88% gross yield, $2,963/mo rent, $736/mo net cash flow on a $360,000 buy. DSCR 1.83 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $99,461 and $3,316/yr in principal reduction project a total cumulative return of $183,843.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 4.1% |
| Monthly Cash Flow | $736 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,963 |
| Total Monthly Debt Service | $2,084 |
| DSCR Ratio | 1.42x |
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 1921
2,234 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90063, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,260 (100%) |
| Owner Occupied HU | 5,291 (37.1%) |
| Renter Occupied HU | 8,395 (58.9%) |
| Vacant Housing Units | 574 ( 4.0%) |
| Median Home Value | $684,725 |
| Average Home Value | $755,662 |
Housing Distribution
Address Breakdown
Residential
13,249
Single Family
10,368
Multi-Family
2,881
Businesses
826
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 1921
2,234 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90063, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,260 (100%) |
| Owner Occupied HU | 5,291 (37.1%) |
| Renter Occupied HU | 8,395 (58.9%) |
| Vacant Housing Units | 574 ( 4.0%) |
| Median Home Value | $684,725 |
| Average Home Value | $755,662 |
Housing Distribution
Address Breakdown
Residential
13,249
Single Family
10,368
Multi-Family
2,881
Businesses
826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juan Melendez • Berkshire Hathaway HomeService
Mls Name: CRMLS
Mls ID: #RS25275205