FOR_SALERisky Deal4 days on market

3706 Prospect Dr

3706 Prospect Dr, Carson City, NV 89703, Carson City, NV 89703
$625,000
Zestimate®:$615,300

Listing Price

Property image 1
3706 Prospect Dr, Carson City, NV 89703
Loc: Carson City, NV
Days Listed
4
Tax Assessed
$309k
Zestimate®
$615k
Market Rate
Lot Size
0.36 acres
Rent Estimate
$2,917/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.

7

Edith West Fritsch Elementary School

PK-5
2.1 mi away
5

Carson Middle School

6-8
2.1 mi away
5

Carson High School

9-12
3.4 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
3.93%
Total ROI
9.3%
Cash Flow
$-1,111/mo
DSCR
0.65
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
2026-09-02Price change$625,000$325
2026-08-05Listed for sale$650,000$338
2008-02-17Listing removed$479,500$249
2007-12-11Listed for sale$479,500$249

Tax History

YearProperty TaxTax Assessment
2025$4,537.41$107,986
2024$4,226.38$109,740
2023$3,825.08$106,149
2022$3,457.35$96,327
2021$3,326.52$92,150
2019$3,326.52$88,638
2018$3,442.55$83,856
2017$3,272.49$79,963
2016$3,393.52$81,407
2015$3,124.67$78,172
2014$3,605.47$79,208
2013$2,274$78,738
2012$2,208$85,260
2011$2,144$96,019
2010$2,081$108,296
2009$2,021$121,291
2008$1,962$119,769
2007$1,905$96,417
2006$0$95,652
2005$0$65,002
2004$0$64,796
2003$0$64,379
2002$0$65,485
2001$1,590$60,010
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,924
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: $625,000Rent Basis: Observed Comp Model ($2,917/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $182/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.67%

NOI: $22,918/yr

Cash-on-Cash Yield
-11.1%

On $143,750 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.6%

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)-$154/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$233/mo
Total Pure Operating Expenses-$1,007/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,917/mo
Less: Operating Expenses-$1,007/mo
Net Operating Income (NOI)+$1,910/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-1,333/mo
$-15,998/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.