757 E Bagnall StAzusaCA91702
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 757 E Bagnall St, Azusa, CA, 91702 in Azusa. Rental yield 2.34%. At $738,000 with 2.34% gross yield, current distributions are modest, but the 5% appreciation rate projects $203,896 in new equity by year five, complemented by $6,797/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.43) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $53,664.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.3% | 5.0% |
| Monthly Cash Flow | $(3,543) | $250 |
City averages based on Azusa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,440 |
| Total Monthly Debt Service | $4,689 |
| DSCR Ratio | 0.31x |
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.
Condo
Built in 2018
0.54 Acres lot
$N/A/sqft
$212 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91702, Azusa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,442 (100%) |
| Owner Occupied HU | 10,144 (55.0%) |
| Renter Occupied HU | 7,520 (40.8%) |
| Vacant Housing Units | 778 ( 4.2%) |
| Median Home Value | $670,171 |
| Average Home Value | $742,503 |
Housing Distribution
Address Breakdown
Residential
17,995
Single Family
14,494
Multi-Family
3,501
Businesses
1,562
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 2018
0.54 Acres lot
$N/A/sqft
$212 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91702, Azusa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,442 (100%) |
| Owner Occupied HU | 10,144 (55.0%) |
| Renter Occupied HU | 7,520 (40.8%) |
| Vacant Housing Units | 778 ( 4.2%) |
| Median Home Value | $670,171 |
| Average Home Value | $742,503 |
Housing Distribution
Address Breakdown
Residential
17,995
Single Family
14,494
Multi-Family
3,501
Businesses
1,562
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices