OFF_MARKETRisky Deal3 days on market

6454 Sierra Vista Ln

6454 Sierra Vista Ln, Carson City, NV 89701, Carson City, NV 89701
$1,275,000
Zestimate®:$1,213,700

Listing Price

Property image 1
6454 Sierra Vista Ln, Carson City, NV 89701
Loc: Carson City, NV
Days Listed
3
Tax Assessed
$550k
Zestimate®
$1214k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$3,352/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
4.2 mi away
6

Eagle Valley Middle School

6-8
3.6 mi away
5

Carson High School

9-12
4.9 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
1.55%
Total ROI
-2.6%
Cash Flow
$-4,799/mo
DSCR
0.26
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
2026-09-04Contingent$1,275,000$501
2026-08-06Listed for sale$1,275,000$501

Tax History

YearProperty TaxTax Assessment
2025$4,740.64$192,385
2024$4,602.25$195,059
2023$4,468.26$191,993
2022$0$174,188
2021$4,211.87$159,975
2019$4,211.87$131,380
2018$3,250.9$116,645
2017$3,156.25$114,898
2016$3,064.38$113,697
2015$2,986.77$113,376
2014$2,892.73$96,826
2013$2,727$93,966
2012$2,647$108,198
2011$2,570$123,042
2010$2,495$136,469
2009$2,423$139,135
2008$2,352$140,735
2007$2,284$115,157
2006$0$102,311
2005$0$87,951
2004$0$81,471
2003$0$74,612
2002$0$76,023
2001$1,917$75,206
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,545
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: $1,275,000Rent Basis: Observed Comp Model ($3,352/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $372/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.82%

NOI: $23,210/yr

Cash-on-Cash Yield
-19.2%

On $293,250 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-1.6%

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)-$275/mo
Homeowner / Hazard Insurance-$372/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$335/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,418/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,352/mo
Less: Operating Expenses-$1,418/mo
Net Operating Income (NOI)+$1,934/mo
Less: Debt Service (30yr @ 6.75%)-$6,616/mo
Net Cash Flow
$-4,681/mo
$-56,178/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.