OFF_MARKETRisky Deal21 days on market

15115 Woodruff Ave

15115 Woodruff Ave, Bellflower, CA 90706, Bellflower, CA 90706
$1,477,999
Zestimate®:$1,499,100$21,101 Under Market

Listing Price

Property image 1
15115 Woodruff Ave, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
21
Tax Assessed
$1464k
Zestimate®
$1499k
1% Under Valued
Lot Size
10,673 sqft
Rent Estimate
$2,972/mo
Est. Cash Flow base
Type
multi 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
0.3 mi away
4

Bellflower High School

7-12
0.3 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
0.52%
Total ROI
-30.0%
Cash Flow
$-7,034/mo
DSCR
0.08
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
2026-06-12Sold$1,500,000$348
2026-05-14Contingent$1,477,999$343
2026-04-17Listed for sale$1,477,999$343

Tax History

YearProperty TaxTax Assessment
2026$0$1,463,700
2025$17,829.22$1,435,000
2024$6,881.55$485,168
2023$6,633.79$475,656
2022$6,519.88$466,331
2021$6,374.38$457,189
2020$6,321.51$452,502
2019$6,321.51$443,631
2018$5,895.9$434,933
2017$5,895.9$426,406
2016$5,783.55$418,046
2015$5,629.02$411,768
2014$5,465.01$403,703
2012$0$394,000
2011$0$386,275
2010$0$383,389
2009$0$384,301
2008$0$376,767
2007$0$369,380
2006$0$362,138
2005$0$362,138
2004$0$348,078
2003$0$341,700
2002$0$129,755
2000$0$124,717
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
5
Sq Ft
4,312
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: $1,477,999Rent Basis: Observed Comp Model ($2,972/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $739/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.52%

NOI: $7,616/yr

Cash-on-Cash Yield
-24.8%

On $339,940 invested

DSCR Ratio
0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-30.0%

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)-$915/mo
Homeowner / Hazard Insurance-$739/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$297/mo
Property Management (8% of rent)-$238/mo
Total Pure Operating Expenses-$2,337/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,972/mo
Less: Operating Expenses-$2,337/mo
Net Operating Income (NOI)+$635/mo
Less: Debt Service (30yr @ 6.75%)-$7,669/mo
Net Cash Flow
$-7,034/mo
$-84,413/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.