$950,000
-$25,0009520 Mayne Street, Bellflower CA 90706
Multi-Family (Triplex)
Property type
141 days
On market
$569
Price per sqft
1 car
Garage
1925
Year built
6,536 sqft
Lot size
Home highlights
Open Houses
Overview
Income-Producing Triplex Near Downtown Bellflower Excellent investment opportunity in the heart of Bellflower! Located at 9524 Mayne St, just minutes from Downtown Bellflower, shopping, dining, and transit, this well-situated 3-unit property offers strong rental appeal and long-term value. The property features three separate 1-bedroom units with a total of approximately 1,700...
Listing provided by: Jonathan Minerick DRE #01523060 888-400-2513, Homecoin.com
Listing updated: Apr 16, 2026 at 08:58pm.
Last checked: Jun 5, 2026 at 06:01pm
Source: CRMLS #TR26009156
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,500 | $1,500 | $0 | Furnished |
| 1 | 1 | 1 | — | $1,560 | $1,560 | $0 | Furnished |
| 1 | 1 | 1 | — | $2,500 | $2,500 | $0 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Ranges: 3
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
12.2x
List Price / Annual Gross Rent
Cap Rate
4.99%
NOI / List Price
Gross Scheduled Income: $78,000
Operating Expense: $30,559
Net Operating Income: $47,441
Annual Operating Expenses
Electric: $0
Gardener: $540
Fuel: $0
Insurance: $3,600
New Taxes: $11,686
Trash: $800
Water / Sewer: $1,920
Interior
Interior Features: Attic
Room Type: Attic, Kitchen, Living Room
Flooring: Laminate
Heating: Wall Furnace
Appliances: Gas Range
Fireplace: Bath, Kitchen
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Outside
Entry Location: 1
Exterior
Architectural Style: Bungalow
Property Attached: Yes
Stories Total: 1
Roof: Composition
Property Condition: Updated Remodeled
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned
Garage Spaces: 1
Uncovered Spaces: 1
Carport Spaces: 1
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7106005004
Additional Parcels: No
Tax Lot: 58
Community
Senior Community: No
Community Features: Park
Nearby Schools
Nearby schools around the 9520 Mayne Street, Bellflower, CA 90706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$760,000
Total Interest
$969,338
Total Payment
$1,729,338
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,943
per month
Property History for 9520 Mayne Street
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 9520 Mayne Street