OFF_MARKETRisky Deal5 days on market

509 Piper Dr

509 Piper Dr, Carson City, NV 89703, Carson City, NV 89703
$385,000
Zestimate®:$381,600

Listing Price

Property image 1
509 Piper Dr, Carson City, NV 89703
Loc: Carson City, NV
Days Listed
5
Tax Assessed
$139k
Zestimate®
$382k
Market Rate
Lot Size
6,970 sqft
Rent Estimate
$2,004/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.

7

Edith West Fritsch Elementary School

PK-5
0.4 mi away
5

Carson Middle School

6-8
1.3 mi away
5

Carson High School

9-12
1.5 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
4.75%
Total ROI
13.4%
Cash Flow
$-423/mo
DSCR
0.78
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
2026-08-15Contingent$385,000$362
2026-08-04Listed for sale$385,000$362
2026-02-06Sold$245,000$230
2006-02-07Sold$243,200$229

Tax History

YearProperty TaxTax Assessment
2025$2,901.24$48,484
2024$1,507.37$48,368
2023$1,091.78$46,954
2022$1,060.12$42,407
2021$1,029.31$40,399
2019$1,029.31$38,035
2018$968.71$33,966
2017$940.51$31,587
2016$913.12$28,090
2015$890.69$25,223
2014$886.93$25,045
2013$863$25,673
2012$838$26,115
2011$813$31,660
2010$790$37,678
2009$767$40,673
2008$744$43,126
2007$723$37,986
2006$0$31,895
2005$0$26,538
2004$0$26,476
2003$0$23,339
2002$0$23,640
2001$598$23,466
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,064
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: $385,000Rent Basis: Observed Comp Model ($2,004/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $112/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.24%

NOI: $16,342/yr

Cash-on-Cash Yield
-8.6%

On $88,550 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.1%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.6% of basis)-$69/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$642/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,004/mo
Less: Operating Expenses-$642/mo
Net Operating Income (NOI)+$1,362/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-636/mo
$-7,630/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.