Plan D Plan, La SevillaRolling Hills EstatesCA90274
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, Plan D Plan, La Sevilla, Rolling Hills Estates, CA, 90274 in Rolling Hills Estates delivers $5,400/mo in gross rent and $318/mo in net monthly income at a $699,900 entry. The 9.26% yield and 1.72 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $193,369 over five years and $6,446/yr in equity from loan paydown, total projected return is $289,145.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 5.0% |
| Monthly Cash Flow | $318 | $300 |
City averages based on Rolling Hills Estates market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,400 |
| Total Monthly Debt Service | $4,803 |
| 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.
Condo
Built in 2026
N/A lot
$N/A/sqft
$752 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90274, Palos Verdes Peninsula, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,344 (100%) |
| Owner Occupied HU | 8,515 (82.3%) |
| Renter Occupied HU | 1,239 (12.0%) |
| Vacant Housing Units | 590 ( 5.7%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,840,721 |
Housing Distribution
Address Breakdown
Residential
10,113
Single Family
9,275
Multi-Family
838
Businesses
1,480
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 2026
N/A lot
$N/A/sqft
$752 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90274, Palos Verdes Peninsula, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,344 (100%) |
| Owner Occupied HU | 8,515 (82.3%) |
| Renter Occupied HU | 1,239 (12.0%) |
| Vacant Housing Units | 590 ( 5.7%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,840,721 |
Housing Distribution
Address Breakdown
Residential
10,113
Single Family
9,275
Multi-Family
838
Businesses
1,480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Anastasi Development
Mls Name: Anastasi Development
Mls ID: #N/A