OFF_MARKETRisky Deal41 days on market

17715 Regency Cir

17715 Regency Cir, Bellflower, CA 90706, Bellflower, CA 90706
$630,000
Zestimate®:$592,000

Listing Price

Property image 1
17715 Regency Cir, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
41
Tax Assessed
$407k
Zestimate®
$592k
Market Rate
Lot Size
3.03 acres
Rent Estimate
$2,670/mo
Est. Cash Flow base
Type
townhouse

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

Esther Lindstrom Elementary School

K-6
0.7 mi away
5

Mayfair High School

7-12
0.5 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
2.83%
Total ROI
20.4%
Cash Flow
$-1,783/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
2026-08-18Sold$592,000$651
2026-07-21Contingent$598,000$657
2026-07-07Price change$598,000$657
2026-06-27Price change$615,000$676
2026-03-29Listed for sale$630,000$692
2019-08-28Sold$365,000$401
2019-07-16Listed for sale$350,000$385
2019-07-16Pending sale$350,000$385
2019-07-02Listed for sale$350,000$385
2018-06-30Listing removed$2,000$2
2018-06-29Listed for rent$2,000$2
2017-11-02Listing removed$2,000$2
2017-09-25Listed for rent$2,000$2
2009-04-21Sold$200,000$220
2008-06-19Sold$218,763$240
2007-07-05Sold$346,000$380
2002-09-30Sold$195,000$214
2002-04-04Sold$125,400$138

Tax History

YearProperty TaxTax Assessment
2026$0$407,160
2025$4,900.07$399,177
2024$4,741.93$391,351
2023$4,549.22$383,678
2022$4,464.39$376,155
2021$4,371.77$368,780
2020$4,331.48$365,000
2019$4,331.48$230,871
2018$2,835.6$226,345
2017$2,835.6$221,908
2016$2,777.11$217,558
2015$2,718.5$214,291
2014$2,618.29$209,000
2012$0$179,000
2011$0$179,000
2010$0$179,000
2009$0$189,300
2008$0$345,900
2007$0$210,794
2006$0$206,662
2005$0$206,662
2004$0$198,639
2003$0$195,000
2002$0$117,544
2000$0$112,981
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
910
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: $630,000Rent Basis: Observed Comp Model ($2,670/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $315/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.83%

NOI: $17,837/yr

Cash-on-Cash Yield
-14.8%

On $144,900 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.4%

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)-$254/mo
Homeowner / Hazard Insurance-$315/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$267/mo
Property Management (8% of rent)-$214/mo
Total Pure Operating Expenses-$1,184/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,670/mo
Less: Operating Expenses-$1,184/mo
Net Operating Income (NOI)+$1,486/mo
Less: Debt Service (30yr @ 6.75%)-$3,269/mo
Net Cash Flow
$-1,783/mo
$-21,390/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.