433 N Doheny Dr UNIT 307Beverly HillsCA90210
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.54% yield at 433 N Doheny Dr UNIT 307, Beverly Hills, CA, 90210 in Beverly Hills is solid, but the $6,726/mo payment compresses net cash flow to $64/mo at $1,495,800. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $413,262 by year five, and $13,776/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.58) without U.S. income documentation. Total projected return: $577,114.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 4.2% |
| Monthly Cash Flow | $64 | $1,200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,650 |
| Total Monthly Debt Service | $9,991 |
| DSCR Ratio | 1.07x |
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.
Townhouse
Built in 1994
0.50 Acres lot
$N/A/sqft
$1,026 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
Townhouse
Built in 1994
0.50 Acres lot
$N/A/sqft
$1,026 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