OFF_MARKETRisky Deal32 days on market

9067 Cedar St

9067 Cedar St, Bellflower, CA 90706, Bellflower, CA 90706
$925,000
Zestimate®:$897,700

Listing Price

Property image 1
9067 Cedar St, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
32
Tax Assessed
$826k
Zestimate®
$898k
Market Rate
Lot Size
5,106 sqft
Rent Estimate
$2,830/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

Craig Williams Elementary School

K-6
0.5 mi away
5

Mayfair High School

7-12
1.6 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
1.56%
Total ROI
-7.3%
Cash Flow
$-3,600/mo
DSCR
0.25
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
2024-11-19Sold$810,000$953
2022-09-16Sold$518,500$610
2022-08-01Pending sale$525,000$618
2022-07-17Listed for sale$525,000$618

Tax History

YearProperty TaxTax Assessment
2026$0$826,200
2025$10,611.87$810,000
2024$7,502.35$624,000
2023$6,173.78$518,500
2022$2,200.53$162,874
2021$2,153.45$159,681
2020$2,134.03$158,045
2019$2,134.03$154,947
2018$1,994.3$151,909
2017$1,994.3$148,931
2016$1,951.42$146,012
2015$1,905.49$143,820
2014$1,845.98$141,003
2012$0$137,615
2011$0$134,917
2010$0$133,910
2009$0$134,229
2008$0$131,598
2007$0$129,019
2006$0$126,490
2005$0$126,490
2004$0$121,580
2003$0$119,352
2002$0$117,013
2000$0$112,471
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
850
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: $925,000Rent Basis: Observed Comp Model ($2,830/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $463/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.56%

NOI: $14,397/yr

Cash-on-Cash Yield
-20.3%

On $212,750 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-7.3%

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)-$516/mo
Homeowner / Hazard Insurance-$463/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$283/mo
Property Management (8% of rent)-$226/mo
Total Pure Operating Expenses-$1,630/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,830/mo
Less: Operating Expenses-$1,630/mo
Net Operating Income (NOI)+$1,200/mo
Less: Debt Service (30yr @ 6.75%)-$4,800/mo
Net Cash Flow
$-3,600/mo
$-43,199/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.