FOR_SALERisky Deal199 days on market

9324 Mandale St

9324 Mandale St, Bellflower, CA 90706, Bellflower, CA 90706
$1,599,900

Listing Price

Property image 1
9324 Mandale St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
199
Tax Assessed
$1160k
Lot Size
0.30 acres
Rent Estimate
$2,790/mo
Est. Cash Flow base
Type
multi 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

Albert Baxter Elementary School

K-6
0.3 mi away
4

Bellflower High School

7-12
1.3 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
0.47%
Total ROI
-31.0%
Cash Flow
$-7,678/mo
DSCR
0.08
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
2024-10-22Sold$1,632,321$330
2024-03-06Listing removed$0
2024-02-14Listed for rent$3,400$1
2022-06-17Sold$1,070,000$216

Tax History

YearProperty TaxTax Assessment
2026$0$1,159,740
2025$13,916.2$1,137,000
2024$13,467.06$1,113,228
2023$12,919.25$1,091,400
2022$1,825.98$85,180
2021$1,778.4$83,511
2020$1,764.11$82,655
2019$1,764.11$81,036
2018$1,472.69$79,448
2017$1,472.69$77,891
2016$1,444.48$76,365
2015$1,378.04$75,219
2014$1,353.99$73,747
2010$0$70,040
2009$0$70,207
2008$0$68,831
2007$0$67,482
2006$0$66,160
2005$0$66,160
2004$0$63,593
2003$0$62,429
2002$0$61,206
2000$0$58,831
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
10
Baths
7
Sq Ft
4,950
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: $1,599,900Rent Basis: Observed Comp Model ($2,790/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.47%

NOI: $7,482/yr

Cash-on-Cash Yield
-25.0%

On $367,977 invested

DSCR Ratio
0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-31.0%

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)-$725/mo
Homeowner / Hazard Insurance-$800/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$279/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$2,167/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,790/mo
Less: Operating Expenses-$2,167/mo
Net Operating Income (NOI)+$623/mo
Less: Debt Service (30yr @ 6.75%)-$8,302/mo
Net Cash Flow
$-7,678/mo
$-92,137/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.