OFF_MARKETRisky Deal86 days on market

3496 Harvard Dr

3496 Harvard Dr, Carson City, NV 89703, Carson City, NV 89703
$779,000
Zestimate®:$770,400

Listing Price

Property image 1
3496 Harvard Dr, Carson City, NV 89703
Loc: Carson City, NV
Days Listed
86
Tax Assessed
$379k
Zestimate®
$770k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$3,826/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
1.3 mi away
5

Carson Middle School

6-8
1.8 mi away
5

Carson High School

9-12
2.6 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
4.09%
Total ROI
10.1%
Cash Flow
$-1,285/mo
DSCR
0.67
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
2026-09-10Contingent$779,000$302
2026-08-18Price change$779,000$302
2026-08-03Price change$799,000$310
2026-06-30Price change$814,000$316
2026-05-15Listed for sale$829,000$322
2025-04-29Sold$750,000$291
2025-02-26Pending sale$750,000$291
2025-01-18Listed for sale$750,000$291
2016-04-18Sold$394,000$153
2016-03-04Pending sale$398,000$155
2016-02-20Price change$398,000$155
2015-11-10Listed for sale$415,000$161

Tax History

YearProperty TaxTax Assessment
2025$3,291.63$132,698
2024$3,196.07$134,812
2023$3,103.37$126,741
2022$3,013.13$115,413
2021$2,925.45$111,067
2019$2,925.45$105,339
2018$2,756$103,110
2017$2,675.73$101,870
2016$2,597.82$103,816
2015$2,532.73$102,628
2014$2,454.36$96,256
2013$2,312$91,425
2012$2,245$92,766
2011$2,179$100,464
2010$2,116$109,968
2009$2,054$125,262
2008$1,995$122,595
2007$1,936$112,926
2006$0$111,809
2005$0$71,120
2004$0$70,861
2003$0$70,335
2002$0$71,726
2001$1,778$69,730
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,576
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: $779,000Rent Basis: Observed Comp Model ($3,826/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $227/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.90%

NOI: $30,353/yr

Cash-on-Cash Yield
-10.1%

On $179,170 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.5%

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)-$190/mo
Homeowner / Hazard Insurance-$227/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$383/mo
Property Management (8% of rent)-$306/mo
Total Pure Operating Expenses-$1,297/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,826/mo
Less: Operating Expenses-$1,297/mo
Net Operating Income (NOI)+$2,529/mo
Less: Debt Service (30yr @ 6.75%)-$4,042/mo
Net Cash Flow
$-1,513/mo
$-18,151/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.