Plan 2, Desert Plan · Spanish Springs, NV 89441

$729,990

3 bd · 3.5 ba · 2,811 sqft · SingleFamily · 483 Days on market

Good condition $31/mo HOA

---

Why this score? — see what drove the D+ 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 +18.1/30.0
• ARV discount +7.5/15.0
• DSCR +5.7/10.0
• 1% rule +4.9/10.0
• Condition / age +4.0/5.0
• Livability +3.4/5.0
• Schools +3.2/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Our Desert Contemporary Style Plan 2 features a 90 sq. ft. covered porch with a modern full-lite 8' x 3'6" entry door that leads to the foyer. Upon entering, a long hallway offers a view of the home and the outdoor living space. Two secondary bedrooms are across the hall at the front of the house. Both bedrooms have access to their own private bathrooms and walk-in closets. An office and a guest powder bath are located further down the hall. The open-concept great room, kitchen, and dining area are at the end of the hall, and the space is surrounded by windows that let in natural light from every direction. The kitchen features a massive 12' x 5'6" island and an oversized walk-in pantry. A 233 sq. ft. covered outdoor living space can be accessed through the glass sliding doors in the dining area, providing year-round protection from the elements. On the other side of the home, the primary bedroom is accessible through a privacy-enhancing vestibule. It features 295 sq. ft. , a luxurious bathroom with a 4' x 4' glass-enclosed shower, and a huge walk-in closet. The laundry room is tucked behind the kitchen and just off a short hallway that leads past a drop zone into the 905 sq. ft. 4-car garage. Homes at Shadow Hills come with a range of high-quality standard features, including 10'1" interior ceilings, fully cased 8' interior doors, Quartz countertops, stainless steel appliances, and 12" x 24" ceramic tile flooring. Homeowners can also choose from thousands of builder and desig

Key facts

• Covered porch
• Massive island
• Private bathrooms

Tags

• COVERED PORCH
• OUTDOOR LIVING SPACE
• PRIVATE BATHROOMS
• WALK-IN CLOSETS
• OPEN-CONCEPT GREAT ROOM
• MASSIVE ISLAND

🏗️ New construction. The $729,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $797,485.

What this means for you Summary

Snapshot

• This is a 3-bed/3.5-bath single-family listed at $730k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $699 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($8k rent vs $730k).
• Recommended offer: $642k (12.0% below list) — sets the bar for market timing.
• Cap rate 7.3% 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; 1 comparable units currently listed for rent nearby; 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 $6k of loan paydown is wiped out by about $24k 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 483 days — a 12% lower offer ($642k) 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 $642,391 (12.0% below list)

Questions for the listing agent

1. It's been on market 483 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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: 0.99% ✗
• Cap rate: 7.34%
• Cash-on-cash: 3.76%
• DSCR: 1.17
• GRM: 8.4

CMA / ARV

• ARV (median comp): $797,485
• List price: $729,990
• Delta: -8.46%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
11568 W Spanish Rnch Dr	0.30mi	3/3.5	2,811 (0%)	4mo	$739,990	$263	83
11640 Crosby Ranch Dr	0.15mi	4/4.5 (+1)	3,007 (+7%)	3mo	$768,000	$255	70
11602 Vinegar Peak Dr	0.46mi	3/2.5	2,704 (-4%)	3mo	$795,970	$294	66
510 La Tray Dr Unit Magnolia 83	0.46mi	4/3.0 (+1)	2,729 (-3%)	2mo	$725,000	$266	65
11564 W Spanish Rnch Dr	0.32mi	3/3.5	3,109 (+11%)	5mo	$739,990	$238	63
450 Hutchinson Dr Unit Willows 105	0.52mi	3/2.5	2,709 (-4%)	4mo	$771,990	$285	62
433 Pah Rah Ridge Dr Unit Willows 110	0.57mi	3/2.5	2,704 (-4%)	4mo	$750,000	$277	60
11565 Vinegar Peak Dr Unit Willows 118	0.57mi	4/3.5 (+1)	2,933 (+4%)	3mo	$795,000	$271	59
420 Pah Rah Ridge Dr	0.59mi	4/3.5 (+1)	2,930 (+4%)	3mo	$930,000	$317	58
520 La Tray Dr Unit Magnolia 82	0.47mi	3/2.5	2,389 (-15%)	3mo	$640,000	$268	46
415 Pah Rah Rdg Dr Unit Harris 107	0.55mi	4/3.5 (+1)	3,206 (+14%)	5mo	$850,000	$265	42
11557 Vinegar Peak Dr Unit Harris 116	0.60mi	4/3.5 (+1)	3,206 (+14%)	3mo	$800,000	$250	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: -10.4%
• Equity multiple: 0.62×
• Total profit: $-84,584
• Equity at exit: $118,908

10-year hold

• IRR: -1.0%
• Equity multiple: 0.93×
• Total profit: $-15,786
• Equity at exit: $68,952

Cash invested: $223,296 (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: 7.7×

Monthly cashflow live

• Estimated rent: $7,900 medium
• Mortgage (P&I): −$4,182
• Tax est. 1.5%: −$997 /mo · $11,962/yr
• Insurance: −$332
• HOA: −$31
• Vacancy / Maint / Mgmt: −$1,659
• Net cashflow: $699

Break-even live

Break-even rent $7,015

Max offer price $797,485

Occupancy floor 86%

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: $199,371
• Closing costs: $23,925
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
430 Calle de la Plata Sparks, NV	3.0	2.0	2056	$7,900	$3.84	23d	1	1.30mi

HOA detail

• Monthly dues: $31 · $372/yr

Listing history 18 events

1. 2026-06-18
   days on market $729,990 Active 483 DOM
2. 2026-06-17
   days on market $729,990 Active 482 DOM
3. 2026-06-16
   days on market $729,990 Active 481 DOM
4. 2026-06-15
   days on market $729,990 Active 480 DOM
5. 2026-06-14
   pricedays on market $729,990 Active 478 DOM
6. 2026-06-10
   days on market $719,990 Active 475 DOM
7. 2026-06-09
   days on market $719,990 Active 474 DOM
8. 2026-06-08
   days on market $719,990 Active 473 DOM
9. 2026-06-07
   days on market $719,990 Active 472 DOM
10. 2026-06-05
    days on market $719,990 Active 469 DOM
11. 2026-06-03
    days on market $719,990 Active 468 DOM
12. 2026-06-02
    days on market $719,990 Active 467 DOM
13. 2026-06-01
    days on market $719,990 Active 466 DOM
14. 2026-05-31
    days on market $719,990 Active 465 DOM
15. 2026-05-30
    days on market $719,990 Active 464 DOM
16. 2026-03-20
    price $719,990 1526-char remark

    Show marketing remark (1526 chars)

    Our Desert Contemporary Style Plan 2 features a 90 sq. ft. covered porch with a modern full-lite 8' x 3'6" entry door that leads to the foyer. Upon entering, a long hallway offers a view of the home and the outdoor living space. Two secondary bedrooms are across the hall at the front of the house. Both bedrooms have access to their own private bathrooms and walk-in closets. An office and a guest powder bath are located further down the hall. The open-concept great room, kitchen, and dining area are at the end of the hall, and the space is surrounded by windows that let in natural light from every direction. The kitchen features a massive 12' x 5'6" island and an oversized walk-in pantry. A 233 sq. ft. covered outdoor living space can be accessed through the glass sliding doors in the dining area, providing year-round protection from the elements. On the other side of the home, the primary bedroom is accessible through a privacy-enhancing vestibule. It features 295 sq. ft. , a luxurious bathroom with a 4' x 4' glass-enclosed shower, and a huge walk-in closet. The laundry room is tucked behind the kitchen and just off a short hallway that leads past a drop zone into the 905 sq. ft. 4-car garage. Homes at Shadow Hills come with a range of high-quality standard features, including 10'1" interior ceilings, fully cased 8' interior doors, Quartz countertops, stainless steel appliances, and 12" x 24" ceramic tile flooring. Homeowners can also choose from thousands of builder and desig

17. 2026-02-25
    price $709,990 1526-char remark

    Show marketing remark (1526 chars)

    Our Desert Contemporary Style Plan 2 features a 90 sq. ft. covered porch with a modern full-lite 8' x 3'6" entry door that leads to the foyer. Upon entering, a long hallway offers a view of the home and the outdoor living space. Two secondary bedrooms are across the hall at the front of the house. Both bedrooms have access to their own private bathrooms and walk-in closets. An office and a guest powder bath are located further down the hall. The open-concept great room, kitchen, and dining area are at the end of the hall, and the space is surrounded by windows that let in natural light from every direction. The kitchen features a massive 12' x 5'6" island and an oversized walk-in pantry. A 233 sq. ft. covered outdoor living space can be accessed through the glass sliding doors in the dining area, providing year-round protection from the elements. On the other side of the home, the primary bedroom is accessible through a privacy-enhancing vestibule. It features 295 sq. ft. , a luxurious bathroom with a 4' x 4' glass-enclosed shower, and a huge walk-in closet. The laundry room is tucked behind the kitchen and just off a short hallway that leads past a drop zone into the 905 sq. ft. 4-car garage. Homes at Shadow Hills come with a range of high-quality standard features, including 10'1" interior ceilings, fully cased 8' interior doors, Quartz countertops, stainless steel appliances, and 12" x 24" ceramic tile flooring. Homeowners can also choose from thousands of builder and desig

18. 2025-02-20
    listed $699,990 Active 1526-char remark

    Show marketing remark (1526 chars)

    Our Desert Contemporary Style Plan 2 features a 90 sq. ft. covered porch with a modern full-lite 8' x 3'6" entry door that leads to the foyer. Upon entering, a long hallway offers a view of the home and the outdoor living space. Two secondary bedrooms are across the hall at the front of the house. Both bedrooms have access to their own private bathrooms and walk-in closets. An office and a guest powder bath are located further down the hall. The open-concept great room, kitchen, and dining area are at the end of the hall, and the space is surrounded by windows that let in natural light from every direction. The kitchen features a massive 12' x 5'6" island and an oversized walk-in pantry. A 233 sq. ft. covered outdoor living space can be accessed through the glass sliding doors in the dining area, providing year-round protection from the elements. On the other side of the home, the primary bedroom is accessible through a privacy-enhancing vestibule. It features 295 sq. ft. , a luxurious bathroom with a 4' x 4' glass-enclosed shower, and a huge walk-in closet. The laundry room is tucked behind the kitchen and just off a short hallway that leads past a drop zone into the 905 sq. ft. 4-car garage. Homes at Shadow Hills come with a range of high-quality standard features, including 10'1" interior ceilings, fully cased 8' interior doors, Quartz countertops, stainless steel appliances, and 12" x 24" ceramic tile flooring. Homeowners can also choose from thousands of builder and desig

ⓘ 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: $94,800
• − Mortgage interest: −$44,672
• − Property taxes: −$11,962
• − Insurance: −$3,987
• − Repairs & maintenance: −$7,584
• − Management: −$7,584
• − HOA: −$372
• − Depreciation: −$23,200
• Taxable loss: −$4,561
• Est. tax savings @ 24.0%: +$1,095
• After-tax cash flow: $9,480/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 · 6 photos

Good 80/100 None rehab

This home is in excellent condition with a modern design and well-maintained exterior and interior. It has a good resale and rental value with minor updates that can further enhance its appeal.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
• Resale Kitchen appliances replacement — Modern appliances can attract more buyers and renters.
• Resale Bathroom updates — Modern updates can increase the home's appeal and value.
• Rental HVAC system maintenance — A well-maintained HVAC system can attract more renters and reduce utility costs.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value. ↑
• Resale Kitchen appliances replacement — Modern appliances can attract more buyers and renters. ↑
• Resale Bathroom updates — Modern updates can increase the home's appeal and value. ↑
• Rental HVAC system maintenance — A well-maintained HVAC system can attract more renters and reduce utility costs. ↑

ⓘ 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

+2.9% since first listed

3 events — show timeline

• 2026-03-20 Price Changed $719,990 Zillow
• 2026-02-25 Price Changed $709,990 Zillow
• 2025-02-20 Listed $699,990 Zillow