OFF_MARKETExcellent Deal51 days on market
1415 Continental Dr
1415 Continental Dr, Carson City, NV 89701, Carson City, NV 89701
1415 Continental Dr, Carson City, NV 89701
Loc: Carson City, NV
Days Listed
51
Tax Assessed
$142k
Lot Size
6,970 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
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
8.02%
Total ROI
29.8%
Cash Flow
$766/mo
DSCR
1.32
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $470,000Rent Basis: Modeled Estimate ($3,760/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $137/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.86%
NOI: $32,247/yr
Cash-on-Cash Yield
2.8%
On $108,100 invested
DSCR Ratio
1.10x
Tight qualification
5-Yr Leveraged ROI
+108.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.6% of basis)-$71/mo
Homeowner / Hazard Insurance-$137/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$301/mo
Total Pure Operating Expenses-$1,073/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,760/mo
Less: Operating Expenses-$1,073/mo
Net Operating Income (NOI)+$2,687/mo
Less: Debt Service (30yr @ 6.75%)-$2,439/mo
Net Cash Flow
$249/mo
$2,982/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Carson City.