OFF_MARKETRisky Deal3 days on market

3678 Summer Hill Dr

3678 Summer Hill Dr, Carson City, NV 89705, Carson City, NV 89705
$960,000
Zestimate®:$951,300

Listing Price

Property image 1
3678 Summer Hill Dr, Carson City, NV 89705
Loc: Carson City, NV
Days Listed
3
Tax Assessed
$198k
Zestimate®
$951k
Market Rate
Lot Size
2.51 acres
Rent Estimate
$3,266/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

Jacks Valley Elementary School

PK-5
1.2 mi away
8

Carson Valley Middle School

6-8
11.2 mi away
6

Douglas County High School

9-12
10.1 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
3.08%
Total ROI
5.1%
Cash Flow
$-2,390/mo
DSCR
0.51
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
2026-08-19Contingent$960,000$479
2026-08-06Listed for sale$960,000$479
2026-07-31Listing removed$968,000$483
2026-07-21Price change$968,000$483
2026-06-17Price change$998,000$498
2026-06-04Listed for sale$1,050,000$523
2021-02-05Sold$171,000$85
2020-05-20Sold$171,000$85
2020-04-06Price change$185,000$92
2019-07-25Listed for sale$175,000$87
2019-03-11Listing removed$175,000$87
2018-07-11Price change$175,000$87
2018-06-15Listed for sale$160,000$80
2018-02-01Listing removed$160,000$80
2017-07-26Listed for sale$160,000$80
2017-04-01Listing removed$164,000$82
2016-08-19Listed for sale$164,000$82
2016-07-08Listing removed$164,000$82
2016-03-28Price change$164,000$82
2016-01-08Listed for sale$174,900$87

Tax History

YearProperty TaxTax Assessment
2025$4,770.67$198,306
2024$4,632.17$198,487
2023$4,497.44$199,823
2022$2,987.94$129,863
2021$993.84$56,000
2020$0$56,000
2019$959.33$56,000
2018$959.33$40,250
2017$878.79$36,750
2016$878.79$29,750
2015$858.6$29,750
2014$853.8$29,750
2013$0$29,750
2012$0$29,750
2011$0$35,000
2010$0$56,000
2009$0$75,250
2008$0$95,200
2007$0$95,200
2006$0$70,000
2005$714.76$70,000
2004$666.14$30,030
2003$0$23,100
2002$0$21,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,006
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: $960,000Rent Basis: Observed Comp Model ($3,266/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $280/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.67%

NOI: $25,628/yr

Cash-on-Cash Yield
-15.5%

On $220,800 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+16.9%

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)-$99/mo
Homeowner / Hazard Insurance-$280/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,130/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,266/mo
Less: Operating Expenses-$1,130/mo
Net Operating Income (NOI)+$2,136/mo
Less: Debt Service (30yr @ 6.75%)-$4,981/mo
Net Cash Flow
$-2,846/mo
$-34,147/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.