OFF_MARKETRisky Deal274 days on market

10525 Somerset Blvd Space 40

10525 Somerset Blvd Space 40, Bellflower, CA 90706, Bellflower, CA 90706
$149,900

Listing Price

Property image 1
10525 Somerset Blvd Space 40, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
274
Type
manufactured

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.

5

Ernie Pyle Elementary School

K-6
0.3 mi away
4

Bellflower High School

7-12
0.4 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
5.44%
Total ROI
77.1%
Cash Flow
$-98/mo
DSCR
0.87
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
2026-06-27Listing removed$149,900
2026-05-24Contingent$149,900
2026-03-19Price change$149,900
2026-02-18Price change$159,995
2025-12-05Price change$167,777
2025-08-06Listed for sale$179,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
0
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: $149,900Rent Basis: Modeled Estimate ($1,199/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.44%

NOI: $8,155/yr

Cash-on-Cash Yield
-3.4%

On $34,477 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+77.1%

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)-$94/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$60/mo
Repairs & Maintenance (10% of rent)-$120/mo
Property Management (8% of rent)-$96/mo
Total Pure Operating Expenses-$519/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,199/mo
Less: Operating Expenses-$519/mo
Net Operating Income (NOI)+$680/mo
Less: Debt Service (30yr @ 6.75%)-$778/mo
Net Cash Flow
$-98/mo
$-1,179/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.

10525 Somerset Blvd Space 40 | Bellflower, CA | Haven AI Analysis | Haven by ScoutHavens