$1,295,000
-$30,0009833 Walnut, Bellflower CA 90706
Multi-Family (Triplex)
Property type
65 days
On market
$605
Price per sqft
3 cars
Garage
1954
Year built
6,868 sqft
Lot size
Home highlights
Open Houses
Overview
Rare opportunity to acquire three detached homes on one lot in the heart of Bellflower. Located just blocks from vibrant Downtown Bellflower, this property offers a highly walkable setting with convenient access to shopping, dining, and transportation. The property features three standalone units, each offering 2 bedrooms and 1 bathroom, along with a private 1-car garage...
Listing provided by: Michael Johnson DRE #00886898 562-925-1111, Realty Executives All Cities
Listing updated: May 14, 2026 at 09:11pm.
Last checked: Jun 4, 2026 at 04:30am
Source: CRMLS #RS26070519
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $0 | $0 | $2,700 | Unfurnished |
| 1 | 2 | 1 | 1 | $0 | $0 | $2,700 | Unfurnished |
| 1 | 2 | 1 | 1 | $0 | $0 | $2,700 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Disposal: 3
Rent Control: Yes
Units Leased: 0
Total Actual Rent: $0
Tenant Pays: Electricity, Gas, Pest Control
Financial Snapshot
Gross Rent Multiplier
13.3x
List Price / Annual Gross Rent
Cap Rate
4.8%
NOI / List Price
Gross Scheduled Income: $97,200
Vacancy Allowance: $4,860
Vacancy Allowance Rate: 5%
Operating Expense: $26,668
Net Operating Income: $65,672
Annual Operating Expenses
Electric: $0
Gardener: $780
Fuel: $0
Insurance: $3,213
Maintenance: $2,000
New Taxes: $16,875
Trash: $1,800
Water / Sewer: $2,000
Interior
Interior Features: Ceiling Fans, Granite Counters
Room Type: Kitchen
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Disposal
Fireplace: Primary Bedroom
Laundry: Gas Dryer Hookup, In Garage
Entry Location: Street
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Back Yard, Front Yard, Lawn, Level, Near Park, Near Public Transit, Walkstreet, Yard
Pool: None
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Driveway, Garage, Paved, Storage
Garage Spaces: 3
Uncovered Spaces: 3
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7109019012
Additional Parcels: No
Tax Lot: 380
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Curbs, Storm Drains, Street Lights, Sidewalks, Park
Nearby Schools
Nearby schools around the 9833 Walnut, Bellflower, CA 90706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,036,000
Total Interest
$1,321,361
Total Payment
$2,357,361
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,047
per month
Property History for 9833 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 9833 Walnut