FOR_SALERisky Deal28 days on market

1390 Grant Ave

1390 Grant Ave, Arcata, CA 95521, Arcata, CA 95521
$465,000
Zestimate®:$486,700$21,700 Under Market

Listing Price

Property image 1
1390 Grant Ave, Arcata, CA 95521
Loc: Arcata, CA
Days Listed
28
Tax Assessed
$183k
Zestimate®
$487k
4% Under Valued
Lot Size
4,356 sqft
Rent Estimate
$2,417/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
0.2 mi away
6

Sunny Brae Middle School

6-8
2.1 mi away
9

Arcata High School

9-12
0.4 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
4.88%
Total ROI
14.1%
Cash Flow
$-459/mo
DSCR
0.80
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
2026-04-28Price change$495,000$376
2026-04-19Listed for sale$525,000$399
2026-04-13Pending sale$525,000$399
2026-04-09Listed for sale$525,000$399

Tax History

YearProperty TaxTax Assessment
2025$2,286.7$182,879
2024$2,260.92$179,294
2023$2,217.42$175,779
2022$2,254.52$172,333
2021$2,154.8$168,955
2020$2,066.02$167,223
2019$2,002.6$163,945
2018$1,958.52$160,731
2017$1,917.02$157,580
2016$1,848.68$154,491
2015$1,830.7$152,171
2014$1,830.7$149,191
2012$0$145,606
2011$0$142,752
2010$0$141,686
2009$0$142,023
2008$0$139,239
2007$0$136,510
2006$0$133,834
2005$0$131,211
2004$0$128,639
2003$0$126,283
2002$0$123,808
2001$0$121,381
2000$0$119,002
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
1
Sq Ft
1,315
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: $465,000Rent Basis: Observed Comp Model ($2,417/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $18,165/yr

Cash-on-Cash Yield
-10.1%

On $106,950 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.8%

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)-$114/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$242/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$903/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,417/mo
Less: Operating Expenses-$903/mo
Net Operating Income (NOI)+$1,514/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$-899/mo
$-10,788/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arcata.