OFF_MARKETRisky Deal28 days on market

10272 Muroc St

10272 Muroc St, Bellflower, CA 90706, Bellflower, CA 90706
$779,000
Zestimate®:$759,600

Listing Price

Property image 1
10272 Muroc St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
28
Tax Assessed
$53k
Zestimate®
$760k
Market Rate
Lot Size
5,670 sqft
Rent Estimate
$2,897/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.

5

Ernie Pyle Elementary School

K-6
0.6 mi away
4

Bellflower High School

7-12
1.1 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
2.78%
Total ROI
19.4%
Cash Flow
$-2,235/mo
DSCR
0.45
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
2026-06-15Sold$760,000$962
2026-05-26Contingent$779,000$986
2026-04-10Listed for sale$779,000$986
2026-04-02Sold$300,000$380

Tax History

YearProperty TaxTax Assessment
2026$0$53,191
2025$1,157.39$52,149
2024$1,085.9$51,127
2023$1,055.57$50,125
2022$1,035.17$49,144
2021$1,013.11$48,181
2020$1,004.92$47,688
2019$1,004.92$46,754
2018$905.92$45,838
2017$905.92$44,941
2016$886.57$44,061
2015$860.4$43,400
2014$843.01$42,550
2012$0$41,529
2011$0$40,716
2010$0$40,413
2009$0$40,510
2008$0$39,717
2007$0$38,939
2006$0$38,177
2005$0$38,177
2004$0$36,696
2003$0$36,024
2002$0$35,319
2000$0$33,949
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
790
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: $779,000Rent Basis: Observed Comp Model ($2,897/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $390/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.78%

NOI: $21,689/yr

Cash-on-Cash Yield
-15.0%

On $179,170 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.4%

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)-$33/mo
Homeowner / Hazard Insurance-$390/mo
Vacancy Reserve (5% of rent)-$145/mo
Repairs & Maintenance (10% of rent)-$290/mo
Property Management (8% of rent)-$232/mo
Total Pure Operating Expenses-$1,090/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,897/mo
Less: Operating Expenses-$1,090/mo
Net Operating Income (NOI)+$1,807/mo
Less: Debt Service (30yr @ 6.75%)-$4,042/mo
Net Cash Flow
$-2,235/mo
$-26,815/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.