FOR_SALERisky Deal21 days on market

10135 Nichols St

10135 Nichols St, Bellflower, CA 90706, Bellflower, CA 90706
$880,000
Zestimate®:$885,100$5,100 Under Market

Listing Price

Property image 1
10135 Nichols St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
21
Tax Assessed
$862k
Zestimate®
$885k
1% Under Valued
Lot Size
6,043 sqft
Rent Estimate
$3,912/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.

6

Frank E. Woodruff 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
3.65%
Total ROI
7.9%
Cash Flow
$-1,770/mo
DSCR
0.60
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
2026-07-01Price change$880,000$531
2026-05-20Price change$900,000$543
2026-04-18Listed for sale$925,000$559
2024-11-21Sold$845,000$510

Tax History

YearProperty TaxTax Assessment
2026$0$861,900
2025$10,169.26$845,000
2024$1,593.44$95,120
2023$1,543.64$93,256
2022$1,513.72$91,429
2021$1,475.95$89,637
2020$1,462.68$88,719
2019$1,462.68$86,980
2018$1,313$85,275
2017$1,313$83,604
2016$1,284.92$81,966
2015$1,238.6$80,736
2014$1,205.96$79,155
2012$0$77,255
2011$0$75,742
2010$0$75,176
2009$0$75,355
2008$0$73,878
2007$0$72,431
2006$0$71,012
2005$0$71,012
2004$0$68,257
2003$0$67,007
2002$0$65,695
2000$0$63,146
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,656
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: $880,000Rent Basis: Observed Comp Model ($3,912/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $440/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.77%

NOI: $24,403/yr

Cash-on-Cash Yield
-15.0%

On $202,400 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.1%

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)-$539/mo
Homeowner / Hazard Insurance-$440/mo
Vacancy Reserve (5% of rent)-$196/mo
Repairs & Maintenance (10% of rent)-$391/mo
Property Management (8% of rent)-$313/mo
Total Pure Operating Expenses-$1,878/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,912/mo
Less: Operating Expenses-$1,878/mo
Net Operating Income (NOI)+$2,034/mo
Less: Debt Service (30yr @ 6.75%)-$4,566/mo
Net Cash Flow
$-2,533/mo
$-30,391/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.