FOR_SALERisky Deal2 days on market

540 S Richmond Ave

540 S Richmond Ave, Carson City, NV 89703, Carson City, NV 89703
$479,900
Zestimate®:$474,400

Listing Price

Property image 1
540 S Richmond Ave, Carson City, NV 89703
Loc: Carson City, NV
Days Listed
2
Tax Assessed
$161k
Zestimate®
$474k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,552/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

Grace Bordewich Mildred Bray Elementary School

PK-5
0.3 mi away
5

Carson Middle School

6-8
0.3 mi away
5

Carson High School

9-12
1.7 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
4.89%
Total ROI
14.1%
Cash Flow
$-470/mo
DSCR
0.81
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
2026-09-01Price change$479,900$349
2026-08-07Listed for sale$492,900$358
2013-02-08Sold$170,000$124
2012-12-30Listed for sale$169,900$123

Tax History

YearProperty TaxTax Assessment
2025$1,359.1$56,340
2024$1,269.39$56,208
2023$1,175.8$51,615
2022$1,141.68$44,847
2021$1,108.48$39,587
2019$1,108.48$36,347
2018$1,043.36$33,742
2017$995.59$31,478
2016$955.45$29,900
2015$931.95$29,945
2014$902.36$29,544
2013$850$29,807
2012$825$31,067
2011$801$37,516
2010$778$44,345
2009$755$50,146
2008$733$49,368
2007$712$39,688
2006$0$39,445
2005$0$32,633
2004$0$25,388
2003$0$25,256
2002$0$25,606
2001$642$25,404
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,376
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: $479,900Rent Basis: Observed Comp Model ($2,552/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $140/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.36%

NOI: $20,935/yr

Cash-on-Cash Yield
-8.1%

On $110,377 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.7%

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)-$80/mo
Homeowner / Hazard Insurance-$140/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$255/mo
Property Management (8% of rent)-$204/mo
Total Pure Operating Expenses-$807/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,552/mo
Less: Operating Expenses-$807/mo
Net Operating Income (NOI)+$1,745/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-746/mo
$-8,947/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson City.