5118 Randall StLos AngelesCA90230
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 5118 Randall St, Los Angeles, CA, 90230 in Los Angeles is capital appreciation. Rental yield 4.65%. The 4.65% gross yield at $1,499,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $414,146 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.86) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $345,736.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 4.1% |
| Monthly Cash Flow | $(3,460) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,813 |
| Total Monthly Debt Service | $8,677 |
| DSCR Ratio | 0.67x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1967
5,275 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90230, Culver City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,583 (100%) |
| Owner Occupied HU | 6,958 (51.2%) |
| Renter Occupied HU | 6,074 (44.7%) |
| Vacant Housing Units | 551 ( 4.1%) |
| Median Home Value | $1,192,291 |
| Average Home Value | $1,256,241 |
Housing Distribution
Address Breakdown
Residential
13,157
Single Family
7,008
Multi-Family
6,149
Businesses
1,413
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
Single Family
Built in 1967
5,275 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90230, Culver City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,583 (100%) |
| Owner Occupied HU | 6,958 (51.2%) |
| Renter Occupied HU | 6,074 (44.7%) |
| Vacant Housing Units | 551 ( 4.1%) |
| Median Home Value | $1,192,291 |
| Average Home Value | $1,256,241 |
Housing Distribution
Address Breakdown
Residential
13,157
Single Family
7,008
Multi-Family
6,149
Businesses
1,413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madelaine Kolisnyk • Power Brokers
Mls Name: CLAW
Mls ID: #26635893