$1,350,000
9121 Walnut, Bellflower CA 90706
Multi-Family (Triplex)
Property type
1 day
On market
$502
Price per sqft
6 cars
Garage
1938
Year built
16,756 sqft
Lot size
Open Houses
Overview
Exceptional Multi-Unit Investment Opportunity in Bellflower! Situated on an expansive 16,756 sq. ft. lot stretching from Walnut Street to Maple Street, this unique property offers tremendous income potential and versatility. The oversized lot features three separate 2-bedroom homes, providing multiple rental opportunities or multi-generational living options. In addition, the...
Listing provided by: Allison Van Wig DRE #00985700 562-882-1581, Keller Williams Coastal Prop.
Listing updated: Jun 5, 2026 at 01:37pm.
Last checked: Jun 5, 2026 at 02:00pm
Source: CRMLS #PW26120054
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2 | $2,350 | $2,350 | $3,100 | Unfurnished |
| 1 | 2 | 1 | 2 | $3,100 | $3,100 | $3,100 | Unfurnished |
| 1 | 2 | 0 | 2 | $1,500 | $1,500 | $2,800 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
16.2x
List Price / Annual Gross Rent
Cap Rate
5.91%
NOI / List Price
Gross Scheduled Income: $83,400
Operating Expense: $3,600
Net Operating Income: $79,800
Annual Operating Expenses
Electric: $0
Gardener: $100
Fuel: $0
Insurance: $150
Trash: $50
Water / Sewer: $100
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Back Yard, Front Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7110003009
Additional Parcels: No
Tax Lot: 10
Tax Block: 18
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 9121 Walnut, Bellflower, CA 90706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,080,000
Total Interest
$1,377,480
Total Payment
$2,457,480
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,383
per month
Property History for 9121 Walnut
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 9121 Walnut