OFF_MARKETNeutral Deal39 days on market

2550 Panamint Rd

2550 Panamint Rd, Carson City, NV 89706, Carson City, NV 89706
$399,900
Zestimate®:$395,800

Listing Price

Property image 1
2550 Panamint Rd, Carson City, NV 89706
Loc: Carson City, NV
Days Listed
39
Tax Assessed
$144k
Zestimate®
$396k
Market Rate
Lot Size
6,970 sqft
Rent Estimate
$2,221/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

J C Fremont Elementary School

PK-5
2.5 mi away
6

Eagle Valley Middle School

6-8
1.7 mi away
5

Carson High School

9-12
1.7 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
5.35%
Total ROI
16.4%
Cash Flow
$-240/mo
DSCR
0.88
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
2026-09-10Sold$395,000$342
2026-08-12Contingent$399,900$347
2026-07-28Price change$399,900$347
2026-07-17Price change$420,000$364
2026-07-01Listed for sale$430,000$373
2017-04-28Sold$214,000$185
2017-03-28Pending sale$214,895$186
2017-03-19Price change$214,895$186
2017-03-10Price change$214,995$186
2017-02-21Listed for sale$220,000$191
2011-11-28Sold$122,000$106
2011-08-13Listed for sale$120,000$104

Tax History

YearProperty TaxTax Assessment
2025$1,502.01$50,478
2024$1,458.58$51,426
2023$1,416.47$50,352
2022$1,311.74$43,714
2021$1,273.59$42,796
2019$1,273.59$40,425
2018$1,198.97$39,907
2017$1,164.07$38,559
2016$1,130.18$36,627
2015$1,102.27$35,126
2014$1,067.43$31,682
2013$1,006$30,330
2012$976$33,616
2011$860$38,859
2010$830$46,737
2009$808$50,139
2008$788$53,795
2007$766$47,807
2006$0$35,778
2005$0$33,806
2004$0$29,517
2003$0$29,336
2002$0$29,816
2001$764$29,950
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,154
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: $399,900Rent Basis: Observed Comp Model ($2,221/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $117/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.56%

NOI: $18,253/yr

Cash-on-Cash Yield
-7.2%

On $91,977 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.1%

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)-$72/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$222/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$700/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,221/mo
Less: Operating Expenses-$700/mo
Net Operating Income (NOI)+$1,521/mo
Less: Debt Service (30yr @ 6.75%)-$2,075/mo
Net Cash Flow
$-554/mo
$-6,647/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.

2550 Panamint Rd | Carson City, NV | Haven AI Analysis | Haven by ScoutHavens