411 N Oakhurst Dr UNIT 107Beverly HillsCA90210
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 411 N Oakhurst Dr UNIT 107, Beverly Hills, CA, 90210 in Beverly Hills is a conservative rental investment at $1,500,000. Rental yield 6.63%. A 1.23 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $414,422; $13,815/yr in principal paydown supplements. Total projected return: $417,429.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 4.2% |
| Monthly Cash Flow | $(2,450) | $1,200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,287 |
| Total Monthly Debt Service | $10,140 |
| DSCR Ratio | 0.82x |
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.
Condo
Built in 1999
0.71 Acres lot
$N/A/sqft
$1,458 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90210, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,776 (100%) |
| Owner Occupied HU | 6,073 (62.1%) |
| Renter Occupied HU | 2,502 (25.6%) |
| Vacant Housing Units | 1,201 (12.3%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,917,357 |
Housing Distribution
Address Breakdown
Residential
9,513
Single Family
7,042
Multi-Family
2,471
Businesses
1,484
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 1999
0.71 Acres lot
$N/A/sqft
$1,458 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90210, Beverly Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,776 (100%) |
| Owner Occupied HU | 6,073 (62.1%) |
| Renter Occupied HU | 2,502 (25.6%) |
| Vacant Housing Units | 1,201 (12.3%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,917,357 |
Housing Distribution
Address Breakdown
Residential
9,513
Single Family
7,042
Multi-Family
2,471
Businesses
1,484
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices