OFF_MARKETRisky Deal11 days on market

10603 Elgers St

10603 Elgers St, Bellflower, CA 90706, Bellflower, CA 90706
$890,000
Zestimate®:$899,500$9,500 Under Market

Listing Price

Property image 1
10603 Elgers St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
11
Tax Assessed
$493k
Zestimate®
$900k
1% Under Valued
Lot Size
6,051 sqft
Rent Estimate
$3,492/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.

7

Esther Lindstrom Elementary School

K-6
0.3 mi away
5

Mayfair High School

7-12
0.2 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
2.61%
Total ROI
15.6%
Cash Flow
$-2,682/mo
DSCR
0.42
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
2026-06-15Sold$900,000$708
2026-06-02Pending sale$890,000$700
2026-05-13Contingent$890,000$700
2026-04-27Listed for sale$890,000$700
2003-05-13Sold$330,000$260

Tax History

YearProperty TaxTax Assessment
2026$0$493,201
2025$6,106.49$483,536
2024$5,903.47$474,056
2023$5,662.67$464,761
2022$5,555.76$455,649
2021$5,437.21$446,715
2020$5,388.89$442,135
2019$5,388.89$433,467
2018$5,095.78$424,968
2017$5,095.78$416,637
2016$4,993.17$408,469
2015$4,894.31$402,334
2014$4,730.98$394,454
2012$0$384,974
2011$0$377,426
2010$0$298,700
2009$0$298,700
2008$0$368,137
2007$0$360,920
2006$0$353,845
2005$0$349,635
2004$0$336,059
2003$0$53,289
2002$0$52,245
2000$0$50,219
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,271
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: $890,000Rent Basis: Observed Comp Model ($3,492/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $445/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.61%

NOI: $23,227/yr

Cash-on-Cash Yield
-15.7%

On $204,700 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.6%

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)-$308/mo
Homeowner / Hazard Insurance-$445/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$349/mo
Property Management (8% of rent)-$279/mo
Total Pure Operating Expenses-$1,556/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,492/mo
Less: Operating Expenses-$1,556/mo
Net Operating Income (NOI)+$1,936/mo
Less: Debt Service (30yr @ 6.75%)-$4,618/mo
Net Cash Flow
$-2,682/mo
$-32,189/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.

10603 Elgers St | Bellflower, CA | Haven AI Analysis | Haven by ScoutHavens