OFF_MARKETRisky Deal7 days on market

14564 Charlemagne Ave

14564 Charlemagne Ave, Bellflower, CA 90706, Bellflower, CA 90706
$919,999
Zestimate®:$921,100$1,101 Under Market

Listing Price

Property image 1
14564 Charlemagne Ave, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
7
Tax Assessed
$90k
Zestimate®
$921k
0% Under Valued
Lot Size
6,153 sqft
Rent Estimate
$3,860/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.

4

Washington Elementary School

K-6
0.4 mi away
4

Bellflower High School

7-12
0.9 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
3.20%
Total ROI
28.5%
Cash Flow
$-2,318/mo
DSCR
0.51
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
2026-05-29Sold$925,000$768
2026-03-23Sold$740,000$615
2026-03-19Pending sale$725,000$602
2026-03-05Contingent$725,000$602
2026-02-26Listed for sale$725,000$602

Tax History

YearProperty TaxTax Assessment
2026$0$90,400
2025$1,585.95$88,630
2024$1,525.31$86,894
2023$1,429.5$85,191
2022$1,401.64$83,521
2021$1,369.01$81,884
2020$1,356.96$81,045
2019$1,356.96$79,457
2018$1,207.65$77,900
2017$1,207.65$76,374
2016$1,181.21$74,877
2015$1,142.95$73,753
2014$1,113.41$72,310
2012$0$70,574
2011$0$69,191
2010$0$68,675
2009$0$68,840
2008$0$67,491
2007$0$66,169
2006$0$64,872
2005$0$64,872
2004$0$62,355
2003$0$61,213
2002$0$60,013
2000$0$57,685
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,204
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: $919,999Rent Basis: Observed Comp Model ($3,860/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $460/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.20%

NOI: $29,468/yr

Cash-on-Cash Yield
-13.1%

On $211,600 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.5%

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)-$57/mo
Homeowner / Hazard Insurance-$460/mo
Vacancy Reserve (5% of rent)-$193/mo
Repairs & Maintenance (10% of rent)-$386/mo
Property Management (8% of rent)-$309/mo
Total Pure Operating Expenses-$1,404/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,860/mo
Less: Operating Expenses-$1,404/mo
Net Operating Income (NOI)+$2,456/mo
Less: Debt Service (30yr @ 6.75%)-$4,774/mo
Net Cash Flow
$-2,318/mo
$-27,816/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.