OFF_MARKETExcellent Deal108 days on market

3580 Haystack Dr

3580 Haystack Dr, Carson City, NV 89705, Carson City, NV 89705
$519,999

Listing Price

Property image 1
3580 Haystack Dr, Carson City, NV 89705
Loc: Carson City, NV
Days Listed
108
Tax Assessed
$100k
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

Nearby Schools

Educational options and performance ratings in the area.

3

Jacks Valley Elementary School

PK-5
1.3 mi away
8

Carson Valley Middle School

6-8
10.5 mi away
6

Douglas County High School

9-12
9.5 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
8.18%
Total ROI
30.5%
Cash Flow
$914/mo
DSCR
1.35
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
2026-09-05Listed for sale$519,999$290
2026-08-27Contingent$519,999$290
2026-08-07Price change$519,999$290
2026-06-09Price change$539,500$301
2026-04-23Listed for sale$547,000$305
2023-11-02Listing removed$0
2023-08-29Listed for sale$510,000$284
2023-08-16Pending sale$510,000$284
2023-08-08Price change$510,000$284
2023-07-01Price change$520,000$290
2023-06-24Price change$530,000$295
2023-05-12Listed for sale$535,000$298

Tax History

YearProperty TaxTax Assessment
2025$2,779.14$100,306
2024$2,698.2$101,103
2023$2,619.6$97,764
2022$2,543.3$87,057
2021$2,469.22$85,028
2020$0$78,902
2019$2,397.29$78,902
2018$2,397.29$73,765
2017$2,259.7$70,974
2016$2,259.7$64,410
2015$2,202.45$64,410
2014$2,134.05$61,678
2013$0$58,323
2012$0$58,129
2011$0$62,995
2010$0$68,310
2009$0$72,673
2008$0$81,607
2007$0$80,008
2006$0$70,518
2005$1,635.55$66,213
2004$1,587.93$54,171
2003$0$53,175
2002$0$52,640
2001$0$52,640
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,794
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: $519,999Rent Basis: Modeled Estimate ($4,160/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $152/mo
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.93%

NOI: $36,013/yr

Cash-on-Cash Yield
3.0%

On $119,600 invested

DSCR Ratio
1.11x

Tight qualification

5-Yr Leveraged ROI
+109.4%

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)-$50/mo
Homeowner / Hazard Insurance-$152/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$416/mo
Property Management (8% of rent)-$333/mo
Total Pure Operating Expenses-$1,159/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,160/mo
Less: Operating Expenses-$1,159/mo
Net Operating Income (NOI)+$3,001/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$303/mo
$3,635/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.