800 W 1st St APT 2206Los AngelesCA90012
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
Investment Highlights
Investment property for sale in Los Angeles at 800 W 1st St APT 2206, Los Angeles, CA, 90012 uses $155,142 cash to close to unlock $5,130/yr annual cash flow and $428/mo monthly cash flow. Total monthly income runs $3,323/mo, and a $2,291/mo payment keeps the spread at $428/mo. Purchase price stands at $468,000, and rental yield measures 8.52% with $3,323/mo rent. Return on cash invested shows 23.22% in year one, and 5% annual appreciation builds toward $129,300 over five years. Five-year ROI reaches 120.57% and total cumulative return in cash records $187,061. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,323/mo property income covering a $2,291/mo payment rather than investor’s personal income.
Condo
Built in 1968
2.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90012, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,994 (100%) |
| Owner Occupied HU | 1,413 ( 8.3%) |
| Renter Occupied HU | 13,925 (81.9%) |
| Vacant Housing Units | 1,656 ( 9.7%) |
| Median Home Value | $858,384 |
| Average Home Value | $984,713 |
Housing Distribution
Address Breakdown
Residential
15,892
Single Family
5,009
Multi-Family
10,883
Businesses
2,753
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leong Yik Siu • Moon Realty
Mls Name: CRMLS
Mls ID: #AR25183306