OFF_MARKETExcellent Deal35 days on market

10525 Somerset Blvd Space 41

10525 Somerset Blvd Space 41, Bellflower, CA 90706, Bellflower, CA 90706
$99,000
Zestimate®:$95,800

Listing Price

Property image 1
10525 Somerset Blvd Space 41, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
35
Tax Assessed
$7k
Zestimate®
$96k
Market Rate
Rent Estimate
$2,382/mo
Est. Cash Flow base
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
0.3 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
20.36%
Total ROI
401.5%
Cash Flow
$1,166/mo
DSCR
3.27
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$6,976
2025$170.2$6,840
2024$158.77$6,706
2023$155.02$6,576
2022$152.27$6,448
2021$145.72$6,383
2020$143.41$6,259
2019$143.41$5,817
2018$139.16$5,817
2017$139.16$0
2016$138.09$0
2015$127.07$0
2014$131.28$0
2011$0$6,389
2010$0$5,794
2008$0$7,465
2007$0$10,964
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
672
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: $99,000Rent Basis: Observed Comp Model ($2,382/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
20.36%

NOI: $20,157/yr

Cash-on-Cash Yield
61.5%

On $22,770 invested

DSCR Ratio
3.27x

Prime loan qualification

5-Yr Leveraged ROI
+401.5%

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)-$4/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$238/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$702/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,382/mo
Less: Operating Expenses-$702/mo
Net Operating Income (NOI)+$1,680/mo
Less: Debt Service (30yr @ 6.75%)-$514/mo
Net Cash Flow
$1,166/mo
$13,993/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.