OFF_MARKETExcellent Deal23 days on market

3471 E Garden St

3471 E Garden St, Carson City, NV 89705, Carson City, NV 89705
$465,000

Listing Price

Property image 1
3471 E Garden St, Carson City, NV 89705
Loc: Carson City, NV
Days Listed
23
Tax Assessed
$130k
Lot Size
1,307 sqft
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
1.1 mi away
8

Carson Valley Middle School

6-8
10.1 mi away
6

Douglas County High School

9-12
9.1 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
8.05%
Total ROI
29.9%
Cash Flow
$766/mo
DSCR
1.33
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
2026-08-17Contingent$465,000$225
2026-08-13Price change$465,000$225
2026-08-04Price change$470,000$227
2026-07-31Price change$479,000$232
2026-07-27Price change$485,000$235
2026-07-17Listed for sale$499,000$242
2022-03-25Sold$469,000$227

Tax History

YearProperty TaxTax Assessment
2025$4,763.31$130,290
2024$4,417.25$130,145
2023$4,130.97$120,690
2021$58.31$3,325
2020$0$2,800
2019$56.28$2,800
2018$60.27$2,100
2017$51.53$2,100
2016$51.53$1,750
2015$50.22$1,750
2014$50.22$1,750
2013$0$4,375
2012$0$4,375
2011$0$5,250
2010$0$8,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,066
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: $465,000Rent Basis: Modeled Estimate ($3,720/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $136/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.87%

NOI: $31,959/yr

Cash-on-Cash Yield
2.8%

On $106,950 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+108.2%

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)-$65/mo
Homeowner / Hazard Insurance-$136/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$372/mo
Property Management (8% of rent)-$298/mo
Total Pure Operating Expenses-$1,057/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,720/mo
Less: Operating Expenses-$1,057/mo
Net Operating Income (NOI)+$2,663/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$250/mo
$3,006/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.