OFF_MARKETRisky Deal13 days on market

3551 Cutoff Trl

3551 Cutoff Trl, Carson City, NV 89705, Carson City, NV 89705
$13,750,000
Zestimate®:$12,595,800

Listing Price

Property image 1
3551 Cutoff Trl, Carson City, NV 89705
Loc: Carson City, NV
Days Listed
13
Tax Assessed
$871k
Zestimate®
$12596k
Market Rate
Lot Size
2.28 acres
Rent Estimate
$7,227/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
2.1 mi away
8

Carson Valley Middle School

6-8
11.3 mi away
6

Douglas County High School

9-12
9.8 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
0.28%
Total ROI
-8.9%
Cash Flow
$-66,279/mo
DSCR
0.05
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
2026-08-13Contingent$13,750,000$2,037
2026-07-27Listed for sale$13,750,000$2,037
2017-05-05Sold$607,750$90

Tax History

YearProperty TaxTax Assessment
2025$22,471.14$870,918
2024$21,816.65$835,493
2023$21,181.24$786,441
2022$20,428.05$719,643
2021$15,606.06$543,784
2020$0$332,759
2019$9,549.85$332,759
2018$9,549.85$203,506
2017$6,026.79$210,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
6,749
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: $13,750,000Rent Basis: Observed Comp Model ($7,227/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $4,010/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.10%

NOI: $13,432/yr

Cash-on-Cash Yield
-26.6%

On $3,162,500 invested

DSCR Ratio
0.02x

Negative debt coverage

5-Yr Leveraged ROI
+-39.0%

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)-$435/mo
Homeowner / Hazard Insurance-$4,010/mo
Vacancy Reserve (5% of rent)-$361/mo
Repairs & Maintenance (10% of rent)-$723/mo
Property Management (8% of rent)-$578/mo
Total Pure Operating Expenses-$6,108/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,227/mo
Less: Operating Expenses-$6,108/mo
Net Operating Income (NOI)+$1,119/mo
Less: Debt Service (30yr @ 6.75%)-$71,346/mo
Net Cash Flow
$-70,226/mo
$-842,718/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.

3551 Cutoff Trl | Carson City, NV | Haven AI Analysis | Haven by ScoutHavens