OFF_MARKETRisky Deal28 days on market

10425 Hayford St Unit B

10425 Hayford St Unit B, Bellflower, CA 90706, Bellflower, CA 90706
$568,000
Zestimate®:$562,600

Listing Price

Property image 1
10425 Hayford St Unit B, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
28
Tax Assessed
$476k
Zestimate®
$563k
Market Rate
Lot Size
1,587 sqft
Rent Estimate
$2,858/mo
Est. Cash Flow base
Type
townhouse

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
0.8 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
3.42%
Total ROI
33.2%
Cash Flow
$-1,328/mo
DSCR
0.55
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$565,000$620
2026-05-14Pending sale$568,000$623
2026-04-23Price change$568,000$623
2026-02-27Pending sale$560,000$614
2015-02-08Listing removed$1,695$2
2015-01-30Listed for rent$1,695$2
2005-12-06Sold$335,000$367

Tax History

YearProperty TaxTax Assessment
2026$0$476,005
2025$5,649.77$466,673
2024$5,477.23$457,523
2023$5,252.37$448,553
2022$5,154.89$439,759
2021$4,849.83$413,000
2020$4,281.29$361,000
2019$4,281.29$318,000
2018$3,771.89$318,000
2017$3,771.89$318,000
2016$3,761.52$275,000
2015$3,280.46$253,000
2014$3,031.58$253,000
2012$0$184,000
2011$0$163,000
2010$0$163,000
2009$0$248,000
2008$0$355,296
2007$0$348,330
2006$0$335,000
2005$0$132,201
2004$0$127,069
2003$0$124,741
2002$0$122,296
2000$0$117,549
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
912
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: $568,000Rent Basis: Observed Comp Model ($2,858/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $284/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.42%

NOI: $19,430/yr

Cash-on-Cash Yield
-12.2%

On $130,640 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.2%

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)-$298/mo
Homeowner / Hazard Insurance-$284/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$1,239/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,858/mo
Less: Operating Expenses-$1,239/mo
Net Operating Income (NOI)+$1,619/mo
Less: Debt Service (30yr @ 6.75%)-$2,947/mo
Net Cash Flow
$-1,328/mo
$-15,937/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.