948 Bel Air RdLos AngelesCA90077
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Los Angeles at 948 Bel Air Rd, Los Angeles, CA, 90077 projects strong ROI of -1.6%. Rental yield 0.57%. With 5% annual appreciation, the property builds $5,218,651 in value over five years. Equity growth combined delivers a projected five-year ROI of 4.17%, translating into $222,430 in total cumulative return on $5,336,111 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0.6% | 4.1% |
| Monthly Cash Flow | $(107,839) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,011 |
| Total Monthly Debt Service | $109,334 |
| DSCR Ratio | 0.08x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 N/A
1.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90077, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,595 (100%) |
| Owner Occupied HU | 2,768 (77.0%) |
| Renter Occupied HU | 469 (13.0%) |
| Vacant Housing Units | 358 ( 10.0%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,928,791 |
Housing Distribution
Address Breakdown
Residential
3,924
Single Family
3,644
Multi-Family
280
Businesses
65
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 N/A
1.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90077, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,595 (100%) |
| Owner Occupied HU | 2,768 (77.0%) |
| Renter Occupied HU | 469 (13.0%) |
| Vacant Housing Units | 358 ( 10.0%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,928,791 |
Housing Distribution
Address Breakdown
Residential
3,924
Single Family
3,644
Multi-Family
280
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CLAW
Mls ID: #26647729