FOR_SALERisky Deal6 days on market

8329 NW Arboretum Rd

8329 NW Arboretum Rd, Corvallis, OR 97330, Corvallis, OR 97330
$795,000
Zestimate®:$774,400

Listing Price

Property image 1
8329 NW Arboretum Rd, Corvallis, OR 97330
Loc: Corvallis, OR
Days Listed
6
Tax Assessed
$772k
Zestimate®
$774k
Market Rate
Lot Size
2.63 acres
Rent Estimate
$4,221/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.

8

Mt View Elementary School

K-5
2 mi away
7

Cheldelin Middle School

6-8
3.8 mi away
7

Crescent Valley High School

9-12
3.2 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
4.42%
Total ROI
11.8%
Cash Flow
$-1,093/mo
DSCR
0.73
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
2026-08-28Listed for sale$795,000$260
2018-12-13Sold$561,400$183
2018-07-30Listing removed$579,000$189
2018-07-08Price change$579,000$189
2018-05-27Listed for sale$599,000$196
2003-07-11Sold$285,000$93

Tax History

YearProperty TaxTax Assessment
2024$5,490.63$382,871
2023$5,329.69$371,719
2022$5,173.82$360,892
2021$4,996.39$350,381
2020$4,810.87$340,176
2019$4,541.07$330,268
2018$4,681.52$299,525
2017$4,274.82$290,801
2016$3,905.6$282,331
2015$3,905.6$274,108
2014$3,822.72$266,124
2012$3,734.54$250,848
2010$0$236,449
2009$0$229,562
2008$0$222,876
2007$0$216,384
2006$0$210,082
2005$0$203,963
2004$0$198,022
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,060
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: $795,000Rent Basis: Observed Comp Model ($4,221/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $232/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.61%

NOI: $28,734/yr

Cash-on-Cash Yield
-11.4%

On $182,850 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.4%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.97% of basis)-$624/mo
Homeowner / Hazard Insurance-$232/mo
Vacancy Reserve (5% of rent)-$211/mo
Repairs & Maintenance (10% of rent)-$422/mo
Property Management (8% of rent)-$338/mo
Total Pure Operating Expenses-$1,827/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,221/mo
Less: Operating Expenses-$1,827/mo
Net Operating Income (NOI)+$2,394/mo
Less: Debt Service (30yr @ 6.75%)-$4,125/mo
Net Cash Flow
$-1,731/mo
$-20,767/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Corvallis.