5213 Navarro StLos AngelesCA90032
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 5213 Navarro St, Los Angeles, CA, 90032 in Los Angeles worth modelling. At $589,900 with a 7.73% gross yield, the $3,800/mo rent leaves $151/mo after the $2,653/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.43 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $162,978 by year five; $5,433/yr in principal reduction adds further equity. Total projected return: $233,404.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 4.1% |
| Monthly Cash Flow | $151 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,800 |
| Total Monthly Debt Service | $3,415 |
| DSCR Ratio | 1.11x |
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.
Single Family
Built in 1940
9,736 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
Single Family
Built in 1940
9,736 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: Jorge Cardenas • Elevate Real Estate Agency
Mls Name: CRMLS
Mls ID: #PW25162764