OFF_MARKETRisky Deal277 days on market

8002 Humboldt Rd

8002 Humboldt Rd, Butte Meadows, CA 95942, Butte Meadows, CA 95942
$500,000
Zestimate®:$475,700

Listing Price

Property image 1
8002 Humboldt Rd, Butte Meadows, CA 95942
Loc: Butte Meadows, CA
Days Listed
277
Tax Assessed
$112k
Zestimate®
$476k
Market Rate
Lot Size
10.00 acres
Rent Estimate
$1,432/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.

3

Cedarwood Elementary School

K-6
17 mi away
7

Children's Community Charter School

K-8
21.6 mi away
7

Paradise Senior High School

9-12
23.4 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
2.58%
Total ROI
2.6%
Cash Flow
$-1,452/mo
DSCR
0.43
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
2026-02-25Price change$500,000$787
2025-11-06Price change$700,000$1,102
2025-08-29Listed for sale$800,000$1,260

Tax History

YearProperty TaxTax Assessment
2025$1,200.42$112,299
2024$1,181.6$110,098
2023$1,181.18$107,940
2022$1,158.64$105,824
2021$1,133.7$103,750
2020$1,077.24$102,687
2019$1,056.1$100,675
2018$1,035.74$98,702
2017$1,020.32$96,768
2016$976.12$94,871
2015$961.58$93,447
2014$950.72$91,617
2013$0$91,204
2012$0$89,416
2011$0$87,664
2010$0$87,010
2009$0$87,218
2008$0$85,508
2007$0$83,832
2006$0$82,189
2005$0$80,578
2004$0$78,999
2003$0$75,589
2002$0$74,108
2001$0$72,656
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
635
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: $500,000Rent Basis: Observed Comp Model ($1,432/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.88%

NOI: $9,389/yr

Cash-on-Cash Yield
-18.9%

On $115,000 invested

DSCR Ratio
0.30x

Negative debt coverage

5-Yr Leveraged ROI
+-0.3%

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)-$70/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$72/mo
Repairs & Maintenance (10% of rent)-$143/mo
Property Management (8% of rent)-$115/mo
Total Pure Operating Expenses-$650/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,432/mo
Less: Operating Expenses-$650/mo
Net Operating Income (NOI)+$782/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-1,812/mo
$-21,743/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Butte Meadows.