FOR_SALEExcellent Deal100 days on market

3 Gay Cir

3 Gay Cir, Carson City, NV 89703, Carson City, NV 89703
$600,000

Listing Price

Property image 1
3 Gay Cir, Carson City, NV 89703
Loc: Carson City, NV
Days Listed
100
Tax Assessed
$238k
Lot Size
0.37 acres
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.

6

Grace Bordewich Mildred Bray Elementary School

PK-5
0.5 mi away
5

Carson Middle School

6-8
0.5 mi away
5

Carson High School

9-12
1.9 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
7.96%
Total ROI
29.5%
Cash Flow
$948/mo
DSCR
1.31
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
2026-08-28Price change$600,000$257
2026-08-07Price change$629,000$270
2026-06-20Price change$649,000$278
2026-05-22Price change$659,000$283
2026-05-01Listed for sale$675,000$289
2026-04-20Listing removed$670,000$287
2026-03-04Price change$670,000$287
2026-02-18Price change$685,000$294
2026-01-30Listed for sale$700,000$300
2017-04-14Sold$350,000$150
2017-02-17Price change$369,900$159
2017-02-10Price change$374,000$160
2017-01-13Listed for sale$374,900$161
2016-11-23Sold$285,000$122
2016-11-03Price change$315,000$135
2016-10-28Listed for sale$345,000$148

Tax History

YearProperty TaxTax Assessment
2025$1,952.72$83,173
2024$1,896.15$83,167
2023$2,760.59$74,389
2022$1,705.09$67,361
2021$1,655.49$60,583
2019$1,655.49$56,578
2018$1,669.71$52,812
2017$1,478.95$50,234
2016$1,432.72$48,525
2015$1,384.12$45,802
2014$1,340.69$45,147
2013$1,263$43,912
2012$1,226$45,866
2011$1,191$52,965
2010$1,156$60,431
2009$1,122$68,156
2008$1,090$66,950
2007$1,058$56,688
2006$0$56,201
2005$0$47,821
2004$0$37,720
2003$0$37,481
2002$0$38,115
2001$1,015$37,748
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,332
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: $600,000Rent Basis: Modeled Estimate ($4,800/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $175/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.80%

NOI: $40,826/yr

Cash-on-Cash Yield
2.5%

On $138,000 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+106.8%

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)-$119/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$240/mo
Repairs & Maintenance (10% of rent)-$480/mo
Property Management (8% of rent)-$384/mo
Total Pure Operating Expenses-$1,398/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,800/mo
Less: Operating Expenses-$1,398/mo
Net Operating Income (NOI)+$3,402/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$289/mo
$3,467/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.