FOR_SALERisky Deal20 days on market

875 Aldergrove Rd

875 Aldergrove Rd, Arcata, CA 95521, Arcata, CA 95521
$419,500
Zestimate®:$410,500

Listing Price

Property image 1
875 Aldergrove Rd, Arcata, CA 95521
Loc: Arcata, CA
Days Listed
20
Tax Assessed
$419k
Zestimate®
$411k
Market Rate
Lot Size
1.13 acres
Rent Estimate
$1,912/mo
Est. Cash Flow base
Type
manufactured

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
2.1 mi away
6

Sunny Brae Middle School

6-8
3.2 mi away
9

Arcata High School

9-12
2.5 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
3.44%
Total ROI
6.9%
Cash Flow
$-919/mo
DSCR
0.57
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
2026-04-17Listed for sale$425,000$295
2008-07-14Sold$325,000$226
2008-06-02Price change$329,000$228
2008-04-26Listed for sale$379,000$263

Tax History

YearProperty TaxTax Assessment
2025$4,860.94$418,507
2024$4,801.92$410,302
2023$4,702.42$402,258
2022$4,792.02$394,371
2021$4,566.44$386,639
2020$4,510.8$382,676
2019$4,366.68$375,174
2018$4,267.02$367,819
2017$4,184.88$360,608
2016$4,082.22$353,538
2015$3,977.94$348,228
2014$3,977.94$341,407
2012$0$333,202
2011$0$326,670
2010$0$324,229
2009$0$325,000
2008$0$64,166
2007$0$63,796
2006$0$63,433
2005$0$63,077
2004$0$62,728
2003$0$62,409
2002$0$16,824
2001$0$16,495
2000$0$12,055
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,440
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: $419,500Rent Basis: Observed Comp Model ($1,912/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $210/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.86%

NOI: $12,008/yr

Cash-on-Cash Yield
-14.6%

On $96,485 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.1%

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)-$262/mo
Homeowner / Hazard Insurance-$210/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-$911/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,912/mo
Less: Operating Expenses-$911/mo
Net Operating Income (NOI)+$1,001/mo
Less: Debt Service (30yr @ 6.75%)-$2,177/mo
Net Cash Flow
$-1,176/mo
$-14,112/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arcata.