OFF_MARKETRisky Deal11 days on market

510 Bellmarin Dr

510 Bellmarin Dr, San Pedro, CA 90731, San Pedro, CA 90731
$1,249,000
Zestimate®:$1,400,900$151,900 Under Market

Listing Price

Property image 1
510 Bellmarin Dr, San Pedro, CA 90731
Loc: San Pedro, CA
Days Listed
11
Tax Assessed
$859k
Zestimate®
$1401k
11% Under Valued
Lot Size
10,270 sqft
Rent Estimate
$4,364/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Bandini Street Elementary School

K-5
0.5 mi away
4

Richard Henry Dana Middle School

6-8
0.7 mi away
7

San Pedro Senior High School

9-12
0.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.85%
Total ROI
3.9%
Cash Flow
$-3,347/mo
DSCR
0.47
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-15Sold$1,405,000$512
2026-03-16Pending sale$1,249,000$456
2026-03-03Listed for sale$1,249,000$456
2020-03-26Sold$770,000$281
2020-02-25Pending sale$765,000$279
2020-02-04Price change$765,000$279
2019-11-05Pending sale$799,000$291
2019-10-21Price change$799,000$291
2019-09-18Listed for sale$815,000$297
1998-01-08Sold$209,000$76
1997-08-08Sold$197,000$72
1997-03-17Sold$215,000$78

Tax History

YearProperty TaxTax Assessment
2026$0$858,943
2025$10,413.68$842,102
2024$10,126.28$825,591
2023$9,944.66$809,404
2022$9,444.23$793,534
2021$9,411.05$777,976
2020$9,275.78$305,129
2019$3,900.97$299,147
2018$3,667.32$293,282
2017$3,667.32$287,532
2016$3,590.56$281,895
2015$3,481.88$277,662
2014$3,433.72$272,224
2012$0$265,682
2011$0$260,474
2010$0$258,528
2009$0$259,143
2008$0$254,062
2007$0$249,081
2006$0$244,198
2005$0$244,198
2004$0$234,716
2003$0$230,415
2002$0$225,898
2000$0$217,128
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,742
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,249,000Rent Basis: Observed Comp Model ($4,364/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.11%

NOI: $26,381/yr

Cash-on-Cash Yield
-17.9%

On $287,270 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$537/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$436/mo
Property Management (8% of rent)-$349/mo
Total Pure Operating Expenses-$2,166/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,364/mo
Less: Operating Expenses-$2,166/mo
Net Operating Income (NOI)+$2,198/mo
Less: Debt Service (30yr @ 6.75%)-$6,481/mo
Net Cash Flow
$-4,282/mo
$-51,388/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Pedro.