Plan 3 Plan, Quail Creek EstatesCarson CityNV89705
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at Plan 3 Plan, Quail Creek Estates, Carson City, NV, 89705 in Carson City the bet is firmly on appreciation. Rental yield 4.79%. The 4.79% gross yield on a $985,000 price is below income-first thresholds, but 5%/yr value growth projects $272,137 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.89) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $253,260.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 4.8% |
| Monthly Cash Flow | $(1,848) | $285 |
City averages based on Carson City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,934 |
| Total Monthly Debt Service | $5,389 |
| DSCR Ratio | 0.73x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89705, Carson City, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,581 (100%) |
| Owner Occupied HU | 1,911 (74.0%) |
| Renter Occupied HU | 560 (21.7%) |
| Vacant Housing Units | 110 ( 4.3%) |
| Median Home Value | $561,087 |
| Average Home Value | $672,988 |
Housing Distribution
Address Breakdown
Residential
2,352
Single Family
2,271
Multi-Family
81
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2025
N/A lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89705, Carson City, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,581 (100%) |
| Owner Occupied HU | 1,911 (74.0%) |
| Renter Occupied HU | 560 (21.7%) |
| Vacant Housing Units | 110 ( 4.3%) |
| Median Home Value | $561,087 |
| Average Home Value | $672,988 |
Housing Distribution
Address Breakdown
Residential
2,352
Single Family
2,271
Multi-Family
81
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ridgeline Development LLC
Mls Name: Ridgeline Development LLC
Mls ID: #N/A