CashFlowRE
Sign in Sign up
34 Tiger Dr
C- Composite 52.77
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +19.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.3/10.0
  • Condition / age +4.8/5.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$174,910

34 Tiger Dr · Carson City, NV 89706
3 bd · 2.0 ba · 1,136 sqft · Manufactured · 134 Days on market
Built 2025 Excellent condition $154/sqft · 50% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand New, modern, Energy Star certified home in a highly sought-after Family park. The Harmony series offers a spacious, modern living space designed for today’s homeowners. With 9’ flat ceilings and large 80” windows, this home provides an open, airy feel that is perfect for families or first-time buyers looking for a comfortable yet stylish living environment. Equipped with eBuilt Zero Energy Ready Homes™ technology and ecobee smart thermostats ensures energy efficiency, helping you save on utility bills while maintaining a cozy atmosphere. New air conditioner. Includes a 1-year limited factory warranty and a 1-year appliance warranty. Schedule your showing today! BUYER INCENTIVE: Use your tax refund toward the purchase of this home, and the park will match it up to $2500 Offer ends: 3/31/26 * Once the transaction closes, the lease is signed, and move-in funds are received, the park will process a refund of up to $2500 *

Key facts

  • New air conditioner
  • Built 2025
  • Listed 134 days

Tags

ENERGY STAR CERTIFIEDECOBEE SMART THERMOSTATSNEW AIR CONDITIONER

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $175k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 2.4% in Carson City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#25 in NV) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+; Watch: commute C-, schools D-, amenities F.
  • Carson City School District (urban): math 27% / reading 41% proficiency, ranked #7 of 17 in NV (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 37 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; 264 units permitted in Carson City in 2024 (81 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Carson City County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.03%
Cap rate
7.75%
Cash-on-cash
5.20%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (median comp)
$350,033
List price
$174,910
Delta
-50.03%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.70×
Total profit
$-14,805
Equity at exit
$26,080
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$4,615
Equity at exit
$15,123

Cash invested: $48,975 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
71 Landlord-Friendly
State Nevada
71 Landlord-Friendly · R+1
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; Clark County (Vegas) had pandemic backlogs; generally landlord-friendly but courts slow.

ZIP-level market 89706

Active inventory
37
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,799 high interval (Pro) →
Mortgage (P&I)
$917
Tax est. 1.5%
$219 /mo · $2,624/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$212

Break-even live

Break-even rent $1,530
Max offer price $174,910
Occupancy floor 83%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$43,728
Closing costs
$5,247
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Jeanell Dr Unit 17 Carson City, NV 2.0 1.5 1100 $1,700 $1.55 43d 1 0.34mi
1901 N Peter's St Apt B Carson City, NV 2.0 1.0 940 $1,200 $1.28 43d 1 0.46mi
404 Lee St Apt 1 Carson City, NV 2.0 1.0 710 $1,500 $2.11 43d 1 0.56mi
1101 Beverly Dr Carson City, NV 1.0–2.0 1.0 700 $1,263 $1.80 43d 1 0.70mi
420 Corbett St Carson City, NV 3.0 2.0 960 $1,950 $2.03 43d 1 0.77mi
1249 Correlli Ct Carson City, NV 3.0 2.5 1439 $2,383 $1.66 43d 1 0.92mi
730 Silver Oak Dr Carson City, NV 3.0 1.0–2.0 1013 $2,750 $2.71 21d 1 0.92mi
1825 E Long St Unit 7 Carson City, NV 2.0 1.0 864 $1,350 $1.56 43d 1 1.10mi
1841 E Long St Unit 6 Carson City, NV 2.0 1.0 864 $1,350 $1.56 43d 1 1.12mi
1820 Russell Way Carson City, NV 1.0–2.0 1.0 715 $1,042 $1.46 23d 1 1.18mi
1800 Russell Way Carson City, NV 1.0–2.0 1.0 740 $1,467 $1.98 43d 1 1.21mi
221 S Harbin Ave Unit 9 Carson City, NV 2.0 1.0 720 $1,325 $1.84 43d 1 1.47mi

Listing history 19 events

  1. 2026-06-19
    days on market $174,910 Active 134 DOM
  2. 2026-06-18
    days on market $174,910 Active 133 DOM
  3. 2026-06-17
    price $174,910 Active 132 DOM
  4. 2026-06-17
    days on market $174,900 Active 132 DOM
  5. 2026-06-16
    days on market $174,900 Active 131 DOM
  6. 2026-06-15
    days on market $174,900 Active 130 DOM
  7. 2026-06-14
    days on market $174,900 Active 128 DOM
  8. 2026-06-13
    days on market $174,900 Active 127 DOM
  9. 2026-06-10
    days on market $174,900 Active 125 DOM
  10. 2026-06-09
    days on market $174,900 Active 124 DOM
  11. 2026-06-08
    days on market $174,900 Active 123 DOM
  12. 2026-06-07
    days on market $174,900 Active 122 DOM
  13. 2026-06-05
    days on market $174,900 Active 119 DOM
  14. 2026-06-03
    days on market $174,900 Active 118 DOM
  15. 2026-06-02
    days on market $174,900 Active 117 DOM
  16. 2026-06-01
    days on market $174,900 Active 116 DOM
  17. 2026-05-31
    days on market $174,900 Active 115 DOM
  18. 2026-05-30
    days on market $174,900 Active 114 DOM
  19. 2026-02-04
    listed $174,900 Active 963-char remark
    Show marketing remark (963 chars)

    Brand New, modern, Energy Star certified home in a highly sought-after Family park. The Harmony series offers a spacious, modern living space designed for today’s homeowners. With 9’ flat ceilings and large 80” windows, this home provides an open, airy feel that is perfect for families or first-time buyers looking for a comfortable yet stylish living environment. Equipped with eBuilt Zero Energy Ready Homes™ technology and ecobee smart thermostats ensures energy efficiency, helping you save on utility bills while maintaining a cozy atmosphere. New air conditioner. Includes a 1-year limited factory warranty and a 1-year appliance warranty. Schedule your showing today! BUYER INCENTIVE: Use your tax refund toward the purchase of this home, and the park will match it up to $2500 Offer ends: 3/31/26 * Once the transaction closes, the lease is signed, and move-in funds are received, the park will process a refund of up to $2500 *

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 18 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,583
− Mortgage interest
−$9,798
− Property taxes
−$2,624
− Insurance
−$875
− Repairs & maintenance
−$1,727
− Management
−$1,727
− Depreciation
−$5,088
Taxable loss
−$254
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$61
After-tax cash flow
$2,607/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 5 photos

Excellent 95/100 None rehab

This modern, energy-efficient manufactured home in a sought-after location is move-in ready with no visible repairs needed.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Smart home integration — Improves energy efficiency and comfort

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Smart home integration — Improves energy efficiency and comfort

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Carson City School District
NCES district ID
3200390
Math proficiency
27% ▼ -7.00%
Reading proficiency
41% ▼ -2.00%
Median HH income
$50,437
Composite
29.51/100
National rank
#6502
State rank
#7 of 17 in NV

Livability — Carson City

Score
71/100
State rank
#25
US rank
#7307

Category grades

Amenities F Commute C- Cost of living B- Crime C+ Employment C+ Housing A+ Health & safety B+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carson City, NV
County
Carson City · 59,982 people
City population
59,982
Metro
Carson City, NV
Population (ZIP)
20,478
Household income
$62,815
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
585.0

Population outlook (Carson City County) Hauer SSP2

Today (2025)
53,423 people
By 2030
52,474 · -1.8%
By 2040
50,098 · -6.2%
By 2050
47,664 · -10.8%
By 2075
43,925 · -17.8%
By 2100
38,752 · -27.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (58%)
Race & ethnicity
White 58% Hispanic / Latino 35% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica
Languages at home
73% English-only · Spanish 25% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Carson City

2024 margin
R (+11.3) · D 43.0% · R 54.3% · Other 2.6%
2008→2024 swing
-12.1pp toward R · 2008: 0.9pp · 2024: -11.3pp
All cycles
2024: R+11.3 2020: R+11.4 2016: R+14.1 2012: R+9.0 2008: D+0.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.60%
Current HPI
346.25
Rent YoY
Metro
Carson City, NV
State GDP YoY
▲ 3.08%
F500 in state
6

Industry mix (Fortune 500 HQ in NV)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-02-04 Listed $174,900 Fizber.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…