OFF_MARKETRisky Deal113 days on market

9520 Mayne St

9520 Mayne St, Bellflower, CA 90706, Bellflower, CA 90706
$950,000
Zestimate®:$897,000

Listing Price

Property image 1
9520 Mayne St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
113
Tax Assessed
$565k
Zestimate®
$897k
Market Rate
Lot Size
6,536 sqft
Rent Estimate
$3,235/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.

3

Ramona Elementary School

K-6
0.3 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
2.10%
Total ROI
4.5%
Cash Flow
$-3,267/mo
DSCR
0.34
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
2026-06-22Sold$900,000$539
2026-04-16Price change$950,000$569
2026-01-15Listed for sale$975,000$584
2009-08-11Sold$330,000$198
2007-01-26Sold$650,000$389
2003-11-12Sold$345,000$207

Tax History

YearProperty TaxTax Assessment
2026$0$565,226
2025$7,280.76$554,144
2024$7,013.29$543,280
2023$6,740.24$532,629
2022$6,621.03$522,186
2021$6,486.46$511,948
2020$6,431.04$506,700
2019$6,431.04$496,766
2018$6,089.17$487,027
2017$6,089.17$477,479
2016$5,968.18$468,118
2015$5,847.6$458,940
2014$4,511.39$347,483
2011$0$332,484
2010$0$330,000
2007$0$366,116
2006$0$358,938
2005$0$358,938
2004$0$345,000
2003$0$36,030
2002$0$35,324
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,670
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: $950,000Rent Basis: Observed Comp Model ($3,235/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $475/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.10%

NOI: $19,952/yr

Cash-on-Cash Yield
-17.9%

On $218,500 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.5%

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)-$353/mo
Homeowner / Hazard Insurance-$475/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$324/mo
Property Management (8% of rent)-$259/mo
Total Pure Operating Expenses-$1,572/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,235/mo
Less: Operating Expenses-$1,572/mo
Net Operating Income (NOI)+$1,663/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-3,267/mo
$-39,200/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.

9520 Mayne St | Bellflower, CA | Haven AI Analysis | Haven by ScoutHavens