OFF_MARKETRisky Deal102 days on market

16822 Ardmore Ave

16822 Ardmore Ave, Bellflower, CA 90706, Bellflower, CA 90706
$1,250,000
Zestimate®:$1,217,600

Listing Price

Property image 1
16822 Ardmore Ave, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
102
Tax Assessed
$1077k
Zestimate®
$1218k
Market Rate
Lot Size
8,719 sqft
Rent Estimate
$4,071/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

Thomas Jefferson Elementary School

K-6
0.9 mi away
5

Mayfair High School

7-12
1.5 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
1.76%
Total ROI
-2.8%
Cash Flow
$-4,649/mo
DSCR
0.28
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
2026-07-29Contingent$1,215,000$548
2026-06-27Price change$1,215,000$548
2026-05-04Price change$1,250,000$564
2026-03-08Price change$1,299,999$586
2026-02-20Price change$1,350,000$609
2026-01-24Listed for sale$1,375,000$620
2023-07-19Sold$1,035,000$467
2023-07-07Pending sale$963,000$434
2023-06-20Contingent$963,000$434
2023-06-08Listed for sale$963,000$434
2019-11-01Sold$725,000$327
2019-10-04Pending sale$725,000$327
2019-09-06Listed for sale$725,000$327
2018-05-21Sold$649,000$293
2018-04-10Pending sale$649,900$293
2018-03-30Price change$649,900$293
2018-03-21Price change$675,000$304
2018-03-02Listed for sale$695,000$313
1998-08-31Sold$257,500$116

Tax History

YearProperty TaxTax Assessment
2026$0$1,076,813
2025$12,696.4$1,055,700
2024$12,312.03$1,035,000
2023$8,702.82$738,151
2022$8,546.35$723,679
2021$8,619.87$732,510
2020$8,542.1$725,000
2019$8,542.1$661,980
2018$4,321.18$354,769
2017$4,321.18$347,814
2016$4,233.21$340,995
2015$4,131.21$335,874
2014$3,993.55$329,295
2012$0$321,381
2011$0$315,081
2010$0$312,728
2009$0$313,472
2008$0$307,326
2007$0$301,301
2006$0$295,394
2005$0$295,394
2004$0$283,925
2003$0$278,723
2002$0$273,259
2000$0$262,650
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,217
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: $1,250,000Rent Basis: Observed Comp Model ($4,071/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.76%

NOI: $22,040/yr

Cash-on-Cash Yield
-19.4%

On $287,500 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-2.8%

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)-$673/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$407/mo
Property Management (8% of rent)-$326/mo
Total Pure Operating Expenses-$2,234/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,071/mo
Less: Operating Expenses-$2,234/mo
Net Operating Income (NOI)+$1,837/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-4,649/mo
$-55,792/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.