OFF_MARKETRisky Deal9 days on market

10525 Somerset Blvd Space 15

10525 Somerset Blvd Space 15, Bellflower, CA 90706, Bellflower, CA 90706
$250,000
Zestimate®:$254,000$4,000 Under Market

Listing Price

Property image 1
10525 Somerset Blvd Space 15, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
9
Zestimate®
$254k
2% Under Valued
Type
manufactured

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
0.4 mi away
4

Bellflower High School

7-12
0.5 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
5.92%
Total ROI
87.6%
Cash Flow
$-63/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

Price History

DateEventPricePrice/sqft
2026-06-01Sold$255,000$190
2026-05-31Pending sale$250,000$186
2026-05-29Contingent$250,000$186
2026-05-14Listed for sale$250,000$186
2024-06-28Listing removed$0
2024-06-06Listed for sale$39,000$29
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,344
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: $250,000Rent Basis: Modeled Estimate ($2,000/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.92%

NOI: $14,805/yr

Cash-on-Cash Yield
-1.3%

On $57,500 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+87.6%

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)-$156/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$766/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,000/mo
Less: Operating Expenses-$766/mo
Net Operating Income (NOI)+$1,234/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-63/mo
$-761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.