OFF_MARKETRisky Deal110 days on market
16924 Bixby Ave
16924 Bixby Ave, Bellflower, CA 90706, Bellflower, CA 90706
16924 Bixby Ave, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
110
Tax Assessed
$1018k
Zestimate®
$978k
Market Rate
Lot Size
8,532 sqft
Rent Estimate
$5,018/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
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
3.28%
Total ROI
30.1%
Cash Flow
$-2,456/mo
DSCR
0.53
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $999,000Rent Basis: Observed Comp Model ($5,018/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $500/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.28%
NOI: $32,732/yr
Cash-on-Cash Yield
-12.8%
On $229,770 invested
DSCR Ratio
0.53x
Negative debt coverage
5-Yr Leveraged ROI
+30.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$636/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$251/mo
Repairs & Maintenance (10% of rent)-$502/mo
Property Management (8% of rent)-$401/mo
Total Pure Operating Expenses-$2,290/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,018/mo
Less: Operating Expenses-$2,290/mo
Net Operating Income (NOI)+$2,728/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-2,456/mo
$-29,472/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Bellflower.