OFF_MARKETNeutral Deal3 days on market

9016 Los Angeles St

9016 Los Angeles St, Bellflower, CA 90706, Bellflower, CA 90706
$764,900
Zestimate®:$763,400

Listing Price

Property image 1
9016 Los Angeles St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
3
Tax Assessed
$172k
Zestimate®
$763k
Market Rate
Lot Size
5,407 sqft
Rent Estimate
$4,563/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.

3

Ramona Elementary School

K-6
0.4 mi away
4

Bellflower High School

7-12
1.6 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
5.78%
Total ROI
18.6%
Cash Flow
$-185/mo
DSCR
0.95
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

Tax History

YearProperty TaxTax Assessment
2026$0$172,087
2025$2,575.46$168,714
2024$2,400.24$165,407
2023$2,316.28$162,164
2022$2,272.65$158,985
2021$2,218.58$155,869
2020$2,198.49$154,271
2019$2,198.49$151,247
2018$2,014.89$148,283
2017$2,014.89$145,376
2016$2,015.39$142,526
2015$1,989.15$140,386
2014$1,930.97$397,000
2012$0$134,330
2011$0$131,697
2010$0$130,713
2009$0$131,025
2008$0$128,457
2007$0$125,939
2006$0$123,471
2005$0$123,471
2004$0$118,678
2003$0$116,504
2002$0$114,220
2000$0$109,787
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,881
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: $764,900Rent Basis: Observed Comp Model ($4,563/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $382/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.74%

NOI: $36,287/yr

Cash-on-Cash Yield
-6.4%

On $175,927 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+62.0%

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)-$108/mo
Homeowner / Hazard Insurance-$382/mo
Vacancy Reserve (5% of rent)-$228/mo
Repairs & Maintenance (10% of rent)-$456/mo
Property Management (8% of rent)-$365/mo
Total Pure Operating Expenses-$1,539/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,563/mo
Less: Operating Expenses-$1,539/mo
Net Operating Income (NOI)+$3,024/mo
Less: Debt Service (30yr @ 6.75%)-$3,969/mo
Net Cash Flow
$-945/mo
$-11,339/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.