4505 Santa Ana St APT CCudahyCA90201
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.47% yield at 4505 Santa Ana St APT C, Cudahy, CA, 90201 in Cudahy is solid, but the $2,383/mo payment compresses net cash flow to $111/mo at $530,000. 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 $146,429 by year five, and $4,881/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.57) without U.S. income documentation. Total projected return: $230,618.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.0% |
| Monthly Cash Flow | $111 | $1,200 |
City averages based on Cudahy market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,739 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 1.22x |
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 1981
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90201, Bell, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,318 (100%) |
| Owner Occupied HU | 5,946 (23.5%) |
| Renter Occupied HU | 18,749 (74.1%) |
| Vacant Housing Units | 623 ( 2.5%) |
| Median Home Value | $625,427 |
| Average Home Value | $651,664 |
Housing Distribution
Address Breakdown
Residential
24,730
Single Family
18,851
Multi-Family
5,879
Businesses
1,817
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 1981
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90201, Bell, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,318 (100%) |
| Owner Occupied HU | 5,946 (23.5%) |
| Renter Occupied HU | 18,749 (74.1%) |
| Vacant Housing Units | 623 ( 2.5%) |
| Median Home Value | $625,427 |
| Average Home Value | $651,664 |
Housing Distribution
Address Breakdown
Residential
24,730
Single Family
18,851
Multi-Family
5,879
Businesses
1,817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edith Villa • Century 21 Realty Masters
Mls Name: CRMLS
Mls ID: #DW26024905