860 Haverford Ave UNIT 203Pacific PalisadesCA90272
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeCapital preservation and steady income define 860 Haverford Ave UNIT 203, Pacific Palisades, CA, 90272 in Pacific Palisades. Rental yield 8.02%. The 1.49 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $516,647 and $17,223/yr in principal reduction project total return of $695,755.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 4.0% |
| Monthly Cash Flow | $(288) | $3,000 |
City averages based on Pacific Palisades market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $12,491 |
| Total Monthly Debt Service | $12,035 |
| DSCR Ratio | 1.04x |
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 2002
0.43 Acres lot
$N/A/sqft
$795 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90272, Pacific Palisades, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,060 (100%) |
| Owner Occupied HU | 3,760 (74.3%) |
| Renter Occupied HU | 901 (17.8%) |
| Vacant Housing Units | 399 ( 7.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,931,805 |
Housing Distribution
Address Breakdown
Residential
9,351
Single Family
8,043
Multi-Family
1,308
Businesses
804
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 2002
0.43 Acres lot
$N/A/sqft
$795 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90272, Pacific Palisades, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,060 (100%) |
| Owner Occupied HU | 3,760 (74.3%) |
| Renter Occupied HU | 901 (17.8%) |
| Vacant Housing Units | 399 ( 7.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,931,805 |
Housing Distribution
Address Breakdown
Residential
9,351
Single Family
8,043
Multi-Family
1,308
Businesses
804
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices