904 S New Hampshire Ave #303Los AngelesCA90006
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 904 S New Hampshire Ave #303, Los Angeles, CA, 90006 in Los Angeles earns a 10.88% gross yield at $299,999. Rent of $2,720/mo nets $410/mo after the $1,422/mo mortgage. The 1.91 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $82,884 and $2,515/yr in equity accumulation project a total cumulative return of $163,751.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 4.1% |
| Monthly Cash Flow | $410 | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,720 |
| Total Monthly Debt Service | $1,810 |
| DSCR Ratio | 1.50x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90006, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,993 (100%) |
| Owner Occupied HU | 1,827 ( 8.3%) |
| Renter Occupied HU | 18,730 (85.2%) |
| Vacant Housing Units | 1,436 ( 6.5%) |
| Median Home Value | $896,358 |
| Average Home Value | $1,011,809 |
Housing Distribution
Address Breakdown
Residential
21,527
Single Family
8,018
Multi-Family
13,509
Businesses
2,018
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls Provider:
Mls ID: #26984563
