FOR_SALERisky Deal2 days on market

422 Shirley Blvd

422 Shirley Blvd, Arcata, CA 95521, Arcata, CA 95521
$1,165,000
Zestimate®:$1,200,100$35,100 Under Market

Listing Price

Property image 1
422 Shirley Blvd, Arcata, CA 95521
Loc: Arcata, CA
Days Listed
2
Tax Assessed
$796k
Zestimate®
$1200k
3% Under Valued
Lot Size
12.30 acres
Rent Estimate
$1,911/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Arcata Elementary School

K-5
1.4 mi away
6

Sunny Brae Middle School

6-8
0.7 mi away
9

Arcata High School

9-12
1.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
0.85%
Total ROI
-6.1%
Cash Flow
$-5,067/mo
DSCR
0.14
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-05Listed for sale$1,100,000$289
2025-12-12Listing removed$1,299,000$342
2025-05-10Listed for sale$1,299,000$342
2025-05-01Listing removed$1,375,000$362
2025-03-17Listed for sale$1,375,000$362
2025-03-01Listing removed$1,375,000$362
2024-12-09Listed for sale$1,375,000$362
2024-10-25Listing removed$1,375,000$362
2024-08-22Price change$1,425,000$375
2024-07-18Price change$1,490,000$392
2024-06-20Price change$1,540,000$405
2024-05-16Price change$1,590,000$418
2024-05-08Listed for sale$1,650,000$434
2023-12-15Listing removed$0
2023-11-15Listed for rent$1,750
2021-12-02Sold$850,000$224

Tax History

YearProperty TaxTax Assessment
2025$9,125.08$795,906
2024$9,012.78$780,300
2023$8,823.52$281,465
2022$3,412.94$275,947
2021$3,253.94$270,537
2020$3,193.06$267,764
2019$3,091.76$262,514
2018$0$257,368
2017$2,961.1$252,323
2016$2,865.78$247,376
2015$2,731.26$243,661
2014$2,731.26$238,889
2012$0$233,148
2011$0$228,578
2010$0$226,871
2009$0$227,411
2008$0$222,953
2007$0$218,582
2006$0$214,297
2005$0$210,096
2004$0$205,977
2003$0$202,203
2002$0$198,240
2001$0$194,354
2000$0$190,544
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
3,800
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,165,000Rent Basis: Observed Comp Model ($1,911/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $583/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.40%

NOI: $4,692/yr

Cash-on-Cash Yield
-25.3%

On $267,950 invested

DSCR Ratio
0.06x

Negative debt coverage

5-Yr Leveraged ROI
+-32.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$497/mo
Homeowner / Hazard Insurance-$583/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$1,520/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,911/mo
Less: Operating Expenses-$1,520/mo
Net Operating Income (NOI)+$391/mo
Less: Debt Service (30yr @ 6.75%)-$6,045/mo
Net Cash Flow
$-5,654/mo
$-67,847/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arcata.