6140 Rugby Ave APT 124Huntington ParkCA90255
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 6140 Rugby Ave APT 124, Huntington Park, CA, 90255 in Huntington Park at $439,000. Rental yield 7.95%. The 7.95% yield and 1.47 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $121,288 by year five, and $4,043/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $160,284.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.0% |
| Monthly Cash Flow | $(117) | $300 |
City averages based on Huntington Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,909 |
| Total Monthly Debt Service | $2,851 |
| 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 1989
1.03 Acres lot
$N/A/sqft
$310 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90255, Huntington Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,633 (100%) |
| Owner Occupied HU | 6,130 (31.2%) |
| Renter Occupied HU | 13,012 (66.3%) |
| Vacant Housing Units | 491 ( 2.5%) |
| Median Home Value | $627,717 |
| Average Home Value | $702,697 |
Housing Distribution
Address Breakdown
Residential
18,687
Single Family
12,830
Multi-Family
5,857
Businesses
2,528
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 1989
1.03 Acres lot
$N/A/sqft
$310 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90255, Huntington Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,633 (100%) |
| Owner Occupied HU | 6,130 (31.2%) |
| Renter Occupied HU | 13,012 (66.3%) |
| Vacant Housing Units | 491 ( 2.5%) |
| Median Home Value | $627,717 |
| Average Home Value | $702,697 |
Housing Distribution
Address Breakdown
Residential
18,687
Single Family
12,830
Multi-Family
5,857
Businesses
2,528
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices