Est. cap rate

2.9%

Assumed rent, all units

$9,510/mo

Units

3

Price per unit

$650,000

Est. annual NOI

$57,060

Expense assumption

50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type

Triplex

Bedrooms

3

Building size

3,640 sqft

Lot size

5,754 sqft

Year built

2025

Stories

2

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

85

MLS #

241728343

About this property

6025 Bellflower Blvd, Lakewood — Don't miss this turnkey income-producing asset generating $12,300/month across three fully occupied units. The front house offers 3 bed / 2 bath at 1,244 sq ft ($4,800/mo), complemented by a detached ADU/SB9 structure featuring a 3 bed / 2 bath lower unit ($3,500/mo) and a 3 bed / 2 bath upper unit ($4,000/mo), each at 1,200 sq ft — nearly 3,700 sq ft of total rentable space and $147,600 in annual gross rent. Located in Lakewood's Mayfair neighborhood with easy access to the 91 and 605 freeways, this is a rare, hard-to-replicate asset in one of LA County's strongest rental markets.

Location

6025 Bellflower

Lakewood, Los Angeles, CA, 90713