435 S Virgil Ave APT 109Los AngelesCA90020
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
Investment Highlights
Investment property for sale in Los Angeles at 435 S Virgil Ave APT 109, Los Angeles, CA, 90020 listed at $499,000 pairs $3,244/mo rent with a $2,442/mo payment to leave $157/mo cash flow. Total monthly income runs $3,244/mo, and annual cash flow reaches $1,889/yr on $165,419 cash to close. Return on cash invested measures 21.05% in year one, and rental yield registers 7.8% at a $499,000 basis. Equity gained on principal adds $3,220/yr, and annual property appreciation at 5% supports $137,865 by year five. Five-year ROI tracks 108.98% and total cumulative return in cash totals $180,270. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,244/mo property income relative to a $2,442/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1986
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90020, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,011 (100%) |
| Owner Occupied HU | 1,572 ( 8.3%) |
| Renter Occupied HU | 16,046 (84.4%) |
| Vacant Housing Units | 1,393 ( 7.3%) |
| Median Home Value | $962,466 |
| Average Home Value | $1,227,752 |
Housing Distribution
Address Breakdown
Residential
18,782
Single Family
1,625
Multi-Family
17,157
Businesses
1,441
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thomas J. Lee • Prime Properties & Associates
Mls Name: CLAW
Mls ID: #25583175