Back to results
8509 Beverly Blvd #SPC 102
Single Family Cash-flow positiveWithin your budget

8509 Beverly Blvd #SPC 102

8509 Beverly Blvd #SPC 102, Pico Rivera, CA

2 beds 2 baths 1,440 sqft

Pride of ownership shines throughout this lovingly maintained manufactured home on a corner lot. Blending vintage charm with thoughtful upkeep, it features a spacious living room, separate family room, and classic kitchen with ample storage and a brand-new cooktop. Generous bedrooms offer plenty of closet space, while the larger bathroom includes a separate tub and shower. A welcoming patio provides the perfect space to relax or entertain.

List price

$209,888

Est. monthly rent

$2,400

DSCR1.51×

Lender minimum: 1.25×

Monthly cash flow

$561

Cash-on-cash return

10.70%

Down payment (25%)$52,472
Closing costs (5%)$10,494
Total cash needed$62,966
Loan amount (75%)$157,416
Monthly mortgage (7.50%, 30yr)$1,101
Annual property taxes$2,624
Insurance, vacancy, mgmt.$6,233
Net operating income (yr)$19,943
Gross yield13.72%

Not a lender — disclosure

DSCR Property Finder is not a lender and does not make loans or credit decisions. We are an informational platform that helps real-estate investors evaluate properties and connect with independent DSCR lenders. All loan terms, interest rates, down-payment requirements, and approvals are determined solely by the lender. Figures shown on this site are estimates for illustration only and are not a commitment to lend. When you request pre-approval, we will connect you with a licensed lender who will contact you directly to start the process. Consult a licensed lender for actual terms.