$6,750,000
-$240,00017100 Downey Avenue, Bellflower CA 90706
Multi-Family (22 Units)
Property type
171 days
On market
$371
Price per sqft
21 cars
Garage
1972
Year built
25,265 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present the Casa Segura Apartments, a well-located multifamily community in the heart of Bellflower, California. Built in 1972, this 22-unit property offers a rare combination of strong in-place operations and a substantial and noteworthy renovation. The community is largely comprised of large two bedroom units, many paired with garage parking, supporting...
Listing provided by: Mark Bridge DRE #01316702 949-681-8388, Mark Bridge, Broker
Listing updated: Jun 1, 2026 at 10:53pm.
Last checked: Jun 5, 2026 at 02:01pm
Source: CRMLS #OC25276059
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $2,000 | $16,000 | $2,095 | Unfurnished |
| 14 | 2 | 1 | — | $2,500 | $35,000 | $2,595 | Unfurnished |
# of Buildings: 1
# of Units Total: 22
Separate Electric Meters: 23
Separate Gas Meters: 23
Separate Water Meters: 1
Disposal: 22
Ranges: 22
Rent Control: No
Units Leased: 22
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.0x
List Price / Annual Gross Rent
Cap Rate
6.16%
NOI / List Price
Gross Scheduled Income: $612,000
Vacancy Allowance: $18,360
Vacancy Allowance Rate: 3%
Operating Expense: $184,131
Net Operating Income: $415,509
Annual Operating Expenses
Electric: $2,367
Fuel: $6,636
Insurance: $15,255
New Taxes: $84,375
Professional Management: $17,136
Trash: $6,480
Water / Sewer: $6,082
Interior
Flooring: Vinyl
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Disposal, Gas Oven, Gas Range
Laundry: Common Area
Entry Location: First
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Twenty One To Twenty Five Units Acre
Pool: Private
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Assigned
Garage Spaces: 21
Uncovered Spaces: 12
Parking Total: 33
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7107004005
Additional Parcels: No
Tax Lot: 7107
Tax Block: 004
Community
Senior Community: No
Community Features: Curbs, Storm Drains, Street Lights, Suburban, Sidewalks
Nearby Schools
Nearby schools around the 17100 Downey Avenue, Bellflower, CA 90706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,400,000
Total Interest
$6,887,402
Total Payment
$12,287,402
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$41,313
per month
Property History for 17100 Downey Avenue
Bellflower Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90706.
Similar Homes
Listings with similar prices to 17100 Downey Avenue