5622 Las Virgenes Rd UNIT 12CalabasasCA91302
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 5622 Las Virgenes Rd UNIT 12, Calabasas, CA, 91302 in Calabasas is listed at $595,000 and delivers $4,352/mo in rent and $672/mo in net monthly cash flow. The 8.78% yield and 1.63 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $164,388 over five years, and $5,480/yr in principal reduction supplements cash return. Total projected cumulative return: $268,846.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.0% |
| Monthly Cash Flow | $672 | $2,500 |
City averages based on Calabasas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,352 |
| Total Monthly Debt Service | $3,444 |
| DSCR Ratio | 1.26x |
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.
Townhouse
Built in 1987
796 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91302, Calabasas, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,088 (100%) |
| Owner Occupied HU | 7,072 (70.1%) |
| Renter Occupied HU | 2,509 (24.9%) |
| Vacant Housing Units | 507 ( 5.0%) |
| Median Home Value | $1,699,486 |
| Average Home Value | $1,645,290 |
Housing Distribution
Address Breakdown
Residential
9,748
Single Family
7,873
Multi-Family
1,875
Businesses
936
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
Townhouse
Built in 1987
796 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91302, Calabasas, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,088 (100%) |
| Owner Occupied HU | 7,072 (70.1%) |
| Renter Occupied HU | 2,509 (24.9%) |
| Vacant Housing Units | 507 ( 5.0%) |
| Median Home Value | $1,699,486 |
| Average Home Value | $1,645,290 |
Housing Distribution
Address Breakdown
Residential
9,748
Single Family
7,873
Multi-Family
1,875
Businesses
936
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Derksen • Coldwell Banker Realty
Mls Name: CRMLS
Mls ID: #SR25124984