OFF_MARKETRisky Deal41 days on market

9722 Walnut St

9722 Walnut St, Bellflower, CA 90706, Bellflower, CA 90706
$849,000
Zestimate®:$848,500

Listing Price

Property image 1
9722 Walnut St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
41
Tax Assessed
$377k
Zestimate®
$849k
Market Rate
Lot Size
5,005 sqft
Rent Estimate
$3,713/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.

7

Thomas Jefferson Elementary School

K-6
0.8 mi away
5

Mayfair High School

7-12
1.4 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
3.11%
Total ROI
26.4%
Cash Flow
$-2,207/mo
DSCR
0.50
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
2017-09-27Listing removed$2,350$1
2017-09-18Listed for rent$2,350$1
2015-05-07Listing removed$2,150$1
2015-04-13Listed for rent$2,150$1

Tax History

YearProperty TaxTax Assessment
2026$0$377,029
2025$4,871.74$369,661
2024$4,671.57$362,414
2023$4,490.01$355,309
2022$4,408.82$348,343
2021$4,313.92$341,514
2020$4,275.48$338,014
2019$4,275.48$331,387
2018$4,029.65$324,891
2017$4,029.65$318,522
2016$3,948.27$312,278
2015$3,857.01$307,589
2014$3,728.76$301,565
2012$0$294,318
2011$0$288,548
2010$0$286,392
2009$0$287,073
2008$0$281,445
2007$0$275,927
2006$0$270,517
2005$0$270,517
2004$0$260,015
2003$0$255,251
2002$0$250,247
2000$0$240,531
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,868
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: $849,000Rent Basis: Observed Comp Model ($3,713/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.11%

NOI: $26,380/yr

Cash-on-Cash Yield
-13.6%

On $195,270 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.4%

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)-$236/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$371/mo
Property Management (8% of rent)-$297/mo
Total Pure Operating Expenses-$1,515/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,713/mo
Less: Operating Expenses-$1,515/mo
Net Operating Income (NOI)+$2,198/mo
Less: Debt Service (30yr @ 6.75%)-$4,405/mo
Net Cash Flow
$-2,207/mo
$-26,483/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.

9722 Walnut St | Bellflower, CA | Haven AI Analysis | Haven by ScoutHavens