800 W 1st St APT 602Los 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 602, Los Angeles, CA, 90012 listed at $465,000 pairs $3,078/mo rent with a $2,276/mo payment to leave $201/mo cash flow. Total monthly income runs $3,078/mo, and annual cash flow reaches $2,416/yr on $154,148 cash to close. Return on cash invested measures 21.48% in year one, and rental yield registers 7.94% at a $465,000 basis. Equity gained on principal adds $3,001/yr, and annual property appreciation at 5% supports $128,471 by year five. Five-year ROI tracks 111.26% and total cumulative return in cash totals $171,503. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,078/mo property income relative to a $2,276/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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: Jonathan Edmonds • Wilshire Metro Realty, Inc.
Mls Name: CLAW
Mls ID: #25624215