501 Palisades Dr APT 221Pacific PalisadesCA90272
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Pacific Palisades rental at 501 Palisades Dr APT 221, Pacific Palisades, CA, 90272 sits in the solid-income band: 8.27% gross yield, $3,412/mo rent, $349/mo net after the $2,226/mo debt service, DSCR 1.53. Entry price of $495,122 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $136,793 and $4,560/yr in principal reduction bring total cumulative return to $181,917.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.0% |
| Monthly Cash Flow | $349 | $3,000 |
City averages based on Pacific Palisades market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,412 |
| Total Monthly Debt Service | $3,337 |
| DSCR Ratio | 1.02x |
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 1987
6.65 Acres lot
$N/A/sqft
$462 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90272, Pacific Palisades, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,060 (100%) |
| Owner Occupied HU | 3,760 (74.3%) |
| Renter Occupied HU | 901 (17.8%) |
| Vacant Housing Units | 399 ( 7.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,931,805 |
Housing Distribution
Address Breakdown
Residential
9,351
Single Family
8,043
Multi-Family
1,308
Businesses
804
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 1987
6.65 Acres lot
$N/A/sqft
$462 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90272, Pacific Palisades, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,060 (100%) |
| Owner Occupied HU | 3,760 (74.3%) |
| Renter Occupied HU | 901 (17.8%) |
| Vacant Housing Units | 399 ( 7.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,931,805 |
Housing Distribution
Address Breakdown
Residential
9,351
Single Family
8,043
Multi-Family
1,308
Businesses
804
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Nessel • Berkshire Hathaway HomeServices California Properties
Mls Name: CLAW
Mls Provider:
Mls ID: #25558421
Disclaimer: 2025 The MLS - Combined L.A. Westside MLS (CLAW). All rights reserved. Based on information from The MLS - Combined L.A. Westside MLS (CLAW as of 2025-06-30 06:07:16 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.