Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    35851 Etsel Rdg Rd Covelo, CA 95428-9565
    Property profile & analytics

    35851 Etsel Rdg Rd, Covelo, CA 95428-9565

    View on Map
    • Sports & entertainment properties
    • 40.00 lot acres
    Off-Market
    Property ID
    US09-5177946
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Sports & entertainment properties

    Property Details for 35851 Etsel Rdg Rd

    Lot size
    40.00 lot acres
    Property type
    Sports & entertainment properties
    APN
    032-280-74-00
    APU
    322807400

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Jul 12, 2019 $150,000 Daniel R Castro Cougar Acres Of California LLC Grant Deed $90k · Jeffery Gary W Living Tr (rt)

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Covelo
    County
    Mendocino
    State
    California
    Longitude
    -123.086
    Latitude
    39.8163
    CBSA code
    46380
    CBSA name
    UKIAH, CA MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $1,854
    $157,676
    $10,532
    $168,208
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      160.00 Acres

      90500 Bald Mtn Rd

      RECREATIONAL, ENTERTAINMENT
      90500 Bald Mtn Rd, Covelo, CA 95428
      View Details
    • Value Estimation by Request
      50.00 Acres

      80700 Mina Rd

      RECREATIONAL, ENTERTAINMENT
      80700 Mina Rd, Covelo, CA 95428
      View Details
    • Value Estimation
      $1,575,000
      4,627 SF

      21991 Airport Rd

      RECREATIONAL, ENTERTAINMENT
      21991 Airport Rd, Covelo, CA 95428
      View Details
    • Value Estimation by Request
      129.71 Acres

      29700 Mendocino Pass Rd

      RECREATIONAL, ENTERTAINMENT
      29700 Mendocino Pass Rd, Covelo, CA 95428
      View Details
    • Value Estimation by Request
      80.00 Acres

      37100 Indian Dick Rd

      RECREATIONAL, ENTERTAINMENT
      37100 Indian Dick Rd, Covelo, CA 95428-9544
      View Details
    • Value Estimation by Request
      136.66 Acres

      27301 Mendocino Pass Rd

      RECREATIONAL, ENTERTAINMENT
      27301 Mendocino Pass Rd, Covelo, CA 95428
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Farm/Ranchette with Ample Water

      60-acre farm/ranchette with wells, outbuildings, and guest unit.
      78951 Zenia Rd, Covelo, CA 95428
      View Details
    • $225,000
      0.22 Acres

      Covelo Mixed-Use Commercial Property

      Prime Covelo Location, 1800 sq ft building
      76440 Covelo Rd, Covelo, CA 95428
      View Details
    • Contact for pricing

      Covelo Timber-Rich Land Opportunity

      320 acres of resilient timber-rich land bordering Mendocino National Forest.
      34530 Etsel Ridge Rd, Covelo, CA 95428
      View Details
    • $139,000
      5.00 Acres

      Secluded Covelo Land Parcel

      5-acre parcel in Covelo offering privacy and convenience.
      Shady Ln, Covelo, CA 95428
      View Details
    • $300,000
      30.00 Acres

      30-Acre Mountain View Estate

      30-acre property with mountain views, water, and power.
      77685 Crawford Rd, Covelo, CA 95428
      View Details
    • Contact for pricing

      Covelo Timberland with Water Rights

      200 acres of prime forested land with timber resources.
      34500 Etsel Ridge Rd, Covelo, CA 95428
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    35851 Etsel Rdg Rd
    Covelo, CA 95428-9565
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    35851 Etsel Rdg Rd, Covelo, CA, 95428
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!