8821 S Gramercy PlLos AngelesCA90047
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 8821 S Gramercy Pl, Los Angeles, CA, 90047 in Los Angeles, $598,000, 7.79% gross yield, $181/mo net income. Consider it a market-entry position, the $3,881/mo rent covers the $2,689/mo payment with a margin, and 5%/yr appreciation is projected to add $165,216 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.44) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $238,452.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 4.1% |
| Monthly Cash Flow | $181 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,881 |
| Total Monthly Debt Service | $3,461 |
| DSCR Ratio | 1.12x |
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.
Single Family
Built in 1939
6,168 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
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
Single Family
Built in 1939
6,168 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90047, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,588 (100%) |
| Owner Occupied HU | 9,419 (53.6%) |
| Renter Occupied HU | 7,415 (42.2%) |
| Vacant Housing Units | 754 ( 4.3%) |
| Median Home Value | $712,912 |
| Average Home Value | $742,531 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
14,806
Multi-Family
2,453
Businesses
1,175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Delia Michele Hooper • Redfin
Mls Name: CLAW
Mls ID: #25579489