Back to Dashboard
OFF_MARKETRisky Deal99 days on market

542 Bayonne Ave

542 Bayonne Ave, Carson City, NV 89701, Carson City, NV 89701
$609,000
Zestimate®:$608,600

Listing Price

Log in to unlock AI Insights
Property image 1
542 Bayonne Ave, Carson City, NV 89701
Loc: Carson City, NV
Days Listed
99
Zestimate®
$609k
Market Rate
Lot Size
5,227 sqft
Rent Estimate
$3,442/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.

6

Al Seeliger Elementary School

PK-5
1 mi away
6

Eagle Valley Middle School

6-8
3.1 mi away
5

Carson High School

9-12
2.9 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
4.71%
Total ROI
13.2%
Cash Flow
$-691/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
2026-08-12Price change$596,000$243
2026-08-06Price change$609,000$248
2026-07-08Price change$609,552$248
2026-05-05Price change$628,492$256
2026-05-02Listed for sale$604,777$246
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,456
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: $609,000Rent Basis: Observed Comp Model ($3,442/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $178/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.27%

NOI: $26,014/yr

Cash-on-Cash Yield
-8.5%

On $140,070 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.7%

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)-$305/mo
Homeowner / Hazard Insurance-$178/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$344/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$1,274/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,442/mo
Less: Operating Expenses-$1,274/mo
Net Operating Income (NOI)+$2,168/mo
Less: Debt Service (30yr @ 6.75%)-$3,160/mo
Net Cash Flow
$-992/mo
$-11,906/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Carson City.