Goldwin Plan · Spanish Springs, NV 89441

$603,995

3 bd · 2.5 ba · 2,389 sqft · SingleFamily · 478 Days on market

Excellent condition

---

Why this score? — see what drove the F 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).

• ARV discount +7.5/15.0
• Cash flow +7.3/30.0
• Condition / age +4.8/5.0
• Livability +3.4/5.0
• Schools +3.2/10.0
• Rent growth +2.5/5.0
• 1% rule +2.1/10.0
• DSCR +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Goldwin balances style with modern functionality across two thoughtfully planned levels. A welcoming foyer opens to a spacious living area where the great room, casual dining area, and kitchen form the heart of the home. Ideal for meal prep and gathering, the kitchen features a center island, ample counter space, and a pantry. Off the main living area, a covered patio offers space for indoor-outdoor living. Adjacent to the foyer, a flex room provides space for daily living, work, or relaxation. Upstairs, the elegant primary bedroom includes a generous walk-in closet and a spa-like bath with a dual-sink vanity, a luxe shower, and a private water closet. Two secondary bedrooms share a full hall bath with a separate vanity area. A bright loft offers extra space for studying, relaxing, or entertaining. Additional desirable features include an everyday entry, bedroom-level laundry, plentiful storage space, and a first-floor powder room.

Key facts

• Multi-gen suite
• 3 garage spots
• Listed 478 days

Tags

• ATTACHED RV GARAGE OPTION
• MULTI-GEN SUITE
• PANORAMIC MOUNTAIN VIEWS
• INDOOR-OUTDOOR LIVING
• OUTDOOR RECREATION AREAS

🏗️ New construction. The $603,995 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $769,995.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $604k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $543k (10.1% below list).
• Recommended offer: $532k (12.0% below list) — sets the bar for market timing.
• Cap rate 4.7% vs local median 3.2% in Spanish Springs — 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 67/100 on livability (#35 in NV) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: schools C-, amenities F, commute F.
• Washoe County School District (urban): math 30% / reading 44% proficiency, ranked #6 of 17 in NV (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 142 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 4,085 units permitted in Washoe County in 2024 (1,634 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $23k of value loss. Plan a longer hold.
• Washoe County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 478 days — a 12% lower offer ($532k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $531,515 (12.0% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 478 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
6. 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.
7. 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.
8. 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: 0.71% ✗
• Cap rate: 4.69%
• Cash-on-cash: -5.73%
• DSCR: 0.75
• GRM: 11.8

CMA / ARV

• ARV (median comp): $769,995
• List price: $603,995
• Delta: -21.56%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
520 La Tray Dr Unit Magnolia 82	0.11mi	3/2.5	2,389 (0%)	3mo	$640,000	$268	92
385 Horizon Ridge Rd	0.22mi	3/2.0	2,343 (-2%)	9mo	$749,000	$320	77
309 Coyote Xing	0.51mi	3/2.0	2,343 (-2%)	2mo	$757,000	$323	70
450 Hutchinson Dr Unit Willows 105	0.10mi	3/2.5	2,709 (+13%)	4mo	$771,990	$285	69
260 Horizon Ridge Rd	0.33mi	3/2.5	2,556 (+7%)	8mo	$749,000	$293	66
433 Pah Rah Ridge Dr Unit Willows 110	0.18mi	3/2.5	2,704 (+13%)	4mo	$750,000	$277	66
510 La Tray Dr Unit Magnolia 83	0.09mi	4/3.0 (+1)	2,729 (+14%)	2mo	$725,000	$266	64
11602 Vinegar Peak Dr	0.35mi	3/2.5	2,704 (+13%)	3mo	$795,970	$294	60
11651 Sugarloaf Peak Dr	0.31mi	4/3.0 (+1)	2,632 (+10%)	10mo	$839,000	$319	54
11612 W Spanish Ranch Dr	0.40mi	4/3.0 (+1)	2,632 (+10%)	6mo	$720,000	$274	52
2352 Millville Dr	0.65mi	4/2.5 (+1)	2,226 (-7%)	2mo	$707,000	$318	52
11571 Hacienda Ridge Way	0.70mi	3/2.5	2,636 (+10%)	10mo	$912,000	$346	42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold

• IRR: -26.1%
• Equity multiple: 0.12×
• Total profit: $-190,251
• Equity at exit: $114,809

10-year hold

• IRR: -22.9%
• Equity multiple: -0.16×
• Total profit: $-249,754
• Equity at exit: $66,575

Cash invested: $215,599 (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.

Methodology + full state rankings →

ZIP-level market 89441

• Home prices YoY: -18.5%
• Active inventory: 142
• Price-to-rent: 9.3×

Monthly cashflow live

• Estimated rent: $5,433 medium
• Mortgage (P&I): −$4,038
• Tax est. 1.5%: −$962 /mo · $11,550/yr
• Insurance: −$321
• HOA: −$0
• Vacancy / Maint / Mgmt: −$1,141
• Net cashflow: $-1,029

Break-even live

Break-even rent $6,736

Max offer price $621,044

Occupancy floor —

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: $192,499
• Closing costs: $23,100
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
11680 Campo Rico Ln Sparks, NV	3.0	2.0	1902	$4,500	$2.37	44d	1	0.62mi
11680 Campo Rico Ln Sparks, NV	3.0	2.0	1902	$4,500	$2.37	23d	1	0.62mi
430 Calle de la Plata Sparks, NV	3.0	2.0	2056	$7,900	$3.84	23d	1	0.89mi

Listing history 17 events

1. 2026-06-18
   days on market $603,995 Active 478 DOM
2. 2026-06-17
   days on market $603,995 Active 477 DOM
3. 2026-06-16
   days on market $603,995 Active 476 DOM
4. 2026-06-15
   days on market $603,995 Active 475 DOM
5. 2026-06-14
   days on market $603,995 Active 473 DOM
6. 2026-06-10
   days on market $603,995 Active 470 DOM
7. 2026-06-09
   days on market $603,995 Active 469 DOM
8. 2026-06-08
   days on market $603,995 Active 468 DOM
9. 2026-06-07
   days on market $603,995 Active 467 DOM
10. 2026-06-05
    days on market $603,995 Active 464 DOM
11. 2026-06-03
    days on market $603,995 Active 463 DOM
12. 2026-06-02
    days on market $603,995 Active 462 DOM
13. 2026-06-01
    days on market $603,995 Active 461 DOM
14. 2026-05-31
    days on market $603,995 Active 460 DOM
15. 2026-05-30
    days on market $603,995 Active 459 DOM
16. 2026-02-03
    price $603,995 949-char remark

    Show marketing remark (949 chars)

    The Goldwin balances style with modern functionality across two thoughtfully planned levels. A welcoming foyer opens to a spacious living area where the great room, casual dining area, and kitchen form the heart of the home. Ideal for meal prep and gathering, the kitchen features a center island, ample counter space, and a pantry. Off the main living area, a covered patio offers space for indoor-outdoor living. Adjacent to the foyer, a flex room provides space for daily living, work, or relaxation. Upstairs, the elegant primary bedroom includes a generous walk-in closet and a spa-like bath with a dual-sink vanity, a luxe shower, and a private water closet. Two secondary bedrooms share a full hall bath with a separate vanity area. A bright loft offers extra space for studying, relaxing, or entertaining. Additional desirable features include an everyday entry, bedroom-level laundry, plentiful storage space, and a first-floor powder room.

17. 2025-02-25
    listed $598,995 Active 949-char remark

    Show marketing remark (949 chars)

    The Goldwin balances style with modern functionality across two thoughtfully planned levels. A welcoming foyer opens to a spacious living area where the great room, casual dining area, and kitchen form the heart of the home. Ideal for meal prep and gathering, the kitchen features a center island, ample counter space, and a pantry. Off the main living area, a covered patio offers space for indoor-outdoor living. Adjacent to the foyer, a flex room provides space for daily living, work, or relaxation. Upstairs, the elegant primary bedroom includes a generous walk-in closet and a spa-like bath with a dual-sink vanity, a luxe shower, and a private water closet. Two secondary bedrooms share a full hall bath with a separate vanity area. A bright loft offers extra space for studying, relaxing, or entertaining. Additional desirable features include an everyday entry, bedroom-level laundry, plentiful storage space, and a first-floor powder room.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 7/10 Severe
• 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 20 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 8/10 Severe 15 unhealthy d/yr today · 18 by 30 yrs out

Taxation est. · year 1

• Rental income: $65,193
• − Mortgage interest: −$43,132
• − Property taxes: −$11,550
• − Insurance: −$3,850
• − Repairs & maintenance: −$5,215
• − Management: −$5,215
• − Depreciation: −$22,400
• Taxable loss: −$26,169
• Est. tax savings @ 24.0%: +$6,281
• After-tax cash flow: $-6,072/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 · 11 photos

Excellent 95/100 None rehab

This home is in excellent condition with modern design and well-maintained features. It is move-in ready and would benefit from minor updates to enhance its curb appeal and smart home features.

Value-add opportunities

• Resale Painting the exterior walls — Fresh paint can enhance curb appeal and home value
• Resale Landscaping improvements — Enhanced landscaping can attract more buyers
• Both Add smart home features — Smart home features can increase both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

• Resale Painting the exterior walls — Fresh paint can enhance curb appeal and home value ↑
• Resale Landscaping improvements — Enhanced landscaping can attract more buyers ↑
• Both Add smart home features — Smart home features can increase both resale and rental value ↑

ⓘ 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: Washoe County School District
• NCES district ID: 3200480
• Math proficiency: 30% ▼ -9.00%
• Reading proficiency: 44% ▼ -4.00%
• Median HH income: $55,025
• Composite: 32.44/100
• National rank: #5721
• State rank: #6 of 17 in NV

Livability — Spanish Springs

• Score: 67/100
• State rank: #35
• US rank: #11102

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Spanish Springs, NV
• City population: 13,854
• Population (ZIP): 13,854

Population outlook (Washoe County) Hauer SSP2

• Today (2025): 499,260 people
• By 2030: 523,429 · +4.8%
• By 2040: 564,420 · +13.1%
• By 2050: 595,548 · +19.3%
• By 2075: 652,375 · +30.7%
• By 2100: 661,518 · +32.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Hispanic / Latino 13% Two or more races 10% Native American 5% Asian 1%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Italian 5% Lithuanian 3% Slovak 2%
• Foreign-born: 3% · Canada, South Korea
• Languages at home: 94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Washoe

• 2024 margin: Toss-up / Even · D 49.3% · R 48.3% · Other 2.4%
• 2008→2024 swing: -11.7pp toward R · 2008: 12.7pp · 2024: 1.0pp
• All cycles: 2024: D+1.0 2020: D+4.5 2016: D+1.2 2012: D+3.6 2008: D+12.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -74.99%
• Current HPI: 330.2277
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.08%
• F500 in state: 6

Industry mix (Fortune 500 HQ in NV)

Industry	F500 HQs	Revenue
▸Hotels / Casinos	3	$36B

Price history

+0.8% since first listed

2 events — show timeline

• 2026-02-03 Price Changed $603,995 Zillow
• 2025-02-25 Listed $598,995 Zillow