OFF_MARKETRisky Deal3 days on market
3705 Southpointe Dr
3705 Southpointe Dr, Carson City, NV 89701, Carson City, NV 89701
3705 Southpointe Dr, Carson City, NV 89701
Loc: Carson City, NV
Days Listed
3
Tax Assessed
$362k
Zestimate®
$682k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$3,014/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
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
3.89%
Total ROI
9.1%
Cash Flow
$-1,264/mo
DSCR
0.64
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $695,000Rent Basis: Observed Comp Model ($3,014/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $203/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.34%
NOI: $23,241/yr
Cash-on-Cash Yield
-12.5%
On $159,850 invested
DSCR Ratio
0.54x
Negative debt coverage
5-Yr Leveraged ROI
+31.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.6% of basis)-$181/mo
Homeowner / Hazard Insurance-$203/mo
Vacancy Reserve (5% of rent)-$151/mo
Repairs & Maintenance (10% of rent)-$301/mo
Property Management (8% of rent)-$241/mo
Total Pure Operating Expenses-$1,077/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,014/mo
Less: Operating Expenses-$1,077/mo
Net Operating Income (NOI)+$1,937/mo
Less: Debt Service (30yr @ 6.75%)-$3,606/mo
Net Cash Flow
$-1,669/mo
$-20,033/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Carson City.