4791 Huntington Dr NLos AngelesCA90032
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4791 Huntington Dr N, Los Angeles, CA, 90032 in Los Angeles. Priced at $495,000, it generates $4,398/mo in gross rent and $1,336/mo in net monthly cash flow, a 10.66% yield that comfortably supports the 1.98 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $16,030. Five-year appreciation: $136,759. Equity from principal paydown: $4,559/yr. Total projected cumulative return: $273,653.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 4.1% |
| Monthly Cash Flow | $1,336 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,398 |
| Total Monthly Debt Service | $2,865 |
| DSCR Ratio | 1.53x |
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.
Multi Family
Built in 1942
4,508 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90032, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 6,481 (46.6%) |
| Renter Occupied HU | 6,849 (49.2%) |
| Vacant Housing Units | 589 ( 4.2%) |
| Median Home Value | $856,386 |
| Average Home Value | $931,209 |
Housing Distribution
Address Breakdown
Residential
13,515
Single Family
10,257
Multi-Family
3,258
Businesses
721
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
Multi Family
Built in 1942
4,508 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90032, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 6,481 (46.6%) |
| Renter Occupied HU | 6,849 (49.2%) |
| Vacant Housing Units | 589 ( 4.2%) |
| Median Home Value | $856,386 |
| Average Home Value | $931,209 |
Housing Distribution
Address Breakdown
Residential
13,515
Single Family
10,257
Multi-Family
3,258
Businesses
721
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls ID: #26830477