Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

2017 Sedona Creek Circle Las Vegas, NV 89128

4 Beds 3 Baths 2,937 sqft Built 1995

$529,900

List Price

$2,340

$2.1K - $2.6K

Rent Est.

$146,174

Investment Est.

PROPERTY INFO

January 01, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1995
  • Price/Sqft : $180.42
  • 4 Days on Market
  • MLS # : 2258597
  • Updated Date : 01/01/2021 at 08:30
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,937 sqft
  • Baths : 3 full
Listing Agent

Simply Vegas

Listing Agent's Description

beautiful property completely renovated from top to bottom located in Summerlin!!!! This magnificent home has 18 foot high ceilings with open concept home that features, new custom floorings, new granite waterfall countertops, new master shower, new paint ,This Gorgeous 4 Bedroom, 3 Bath and 3 car garage Features Downstairs Bedroom next to a full bath, walk-in pantry , Stainless Steel Appliances, Oversize Loft, Master Bedroom With huge bath, private yard with a pool and build BBQ and much more, truly a mush see call today to schedule your private showing!

SEE MORE

MARKET HIGHLIGHTS

Las Vegas Market Report
  • As the largest share, Las Vegas metro contributes to 75.1% of Nevada state's economy i.e. Gross State Product (USMayors.org, 2018)
  • Las Vegas metro has 61.2% labor force participation rate (USMayors.org, 2018)
  • Las Vegas metro's employment growth was at 2.6% in 2018 and predicted to grow at the rate of 1.7% in 2019 (USMayors.org, 2018)
  • A $7.5 billion mixed-use 6-year project known as Bleutech Park Las Vegas is starting in December 2019. The project will incorporate environmental and technological features such as water purification, on-site waste treatment and localized air cleaning. Described as an “insular mini-city,” the plan calls for use of autonomous vehicles, AI, augmented reality, robotics and other advanced technologies. (reBusinessOnline - France Media, 2019)
  • Las Vegas metro's major employers include: MGM Resorts International, Caesars Entertainment Corporation, Stations Casinos, LLC., Wynn Resorts, Boyd Gaming Corporation, Las Vegas Sands Corporation, Walmart Stores, Cosmopolitan of Las Vegas, The Valley Health System and Supervalu (Las Vegas Sun, 2019)
  • Las Vegas metro's economy was worth $124.9 billion in Gross Metro Product in 2018 and projected to grow to $133.2 billion in 2019 (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: The Pueblo

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300kPrice in $119k316k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: The Pueblo

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2110012001300140015001600170018001900Rent in $10761921

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Richard H Bryan Elementary School Primary Regular 617 32 8
Ernest Becker Middle School Middle Regular 1,392 56 NA
Cimarron Memorial High School High Regular 2,541 102 3

Richard H Bryan Elementary School

  • Education Level: Primary
  • # of students: 617
  • # of teachers: 32
8
GreatSchools Rating

Ernest Becker Middle School

  • Education Level: Middle
  • # of students: 1,392
  • # of teachers: 56
NA
GreatSchools Rating

Cimarron Memorial High School

  • Education Level: High
  • # of students: 2,541
  • # of teachers: 102
3
GreatSchools Rating
 

FINANCIALS

Learn how to read this

$476,910$582,890$529,900

PURCHASE PRICE

$2,106$2,574$2,340

RENT

DOWN PAYMENT
FINANCING
Learn how to read this

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,340
EXPENSES Loan Payment -$1,955
Property Tax -$332
Property Insurance -$84
Property Management Fees -$119
CASH FLOW
-$150

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.

$529,900

PROJECTED PRICE

$2,340

PROJECTED RENT

0.44%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.96%
Appreciation Year (1-5) 8.8%
Maintenance Year (1-5) 8.00%
Vacancy 7.63%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow

  • Appreciation

  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation

  • Principal

  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$146,174

INVESTMENT

$146,174

Down Payment		 $132,475
Rehab Estimate		 $5,750
Closing Costs		 $7,949

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,955

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $132,475
Loan Amount $397,425
See What Happens When You Reinvest Cash Flow

4.42

YEARS SAVED

$27,633

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,340

    LIST RENT

  • $0.8

    LIST RENT PER SQFT

  • $2,328

    COMP ESTIMATED VALUE

  • $0.79

    COMP AVG. RENT PER SQFT
Comps Range
$2,000
1$2,0002$2,0953$2,3404$2,4005$2,500
$2,500
RENT COMPS ANALYSIS
  • 2017 Sedona Creek Circle Las Vegas, NV 3
    • 4 beds 3 baths ∙ 2,937 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,937 Sqft ∙ Built 1995
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,340
    • $0.80
    •  
  • 8337 Brittany Harbor Drive Las Vegas, NV 1
    • 5 beds 3 baths ∙ 2,782 Sqft ∙ Built 1993 5 beds 3 baths ∙ 2,782 Sqft ∙ Built 1993
    property image
    LEASED 09/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $0.72
    •  
  • 8216 Cretan Blue Lane #- Las Vegas, NV 2
    • 5 beds 2 baths ∙ 2,782 Sqft ∙ Built 1992 5 beds 2 baths ∙ 2,782 Sqft ∙ Built 1992
    property image
    LEASED 12/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,095
    • $0.75
    •  
  • 8525 Estrelita Las Vegas, NV 4
    • 4 beds 3 baths ∙ 2,949 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,949 Sqft ∙ Built 1995
    property image
    LEASED 07/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $0.81
    •  
  • 1808 Madera Canyon Place Las Vegas, NV 5
    • 3 beds 2 baths ∙ 2,806 Sqft ∙ Built 1994 3 beds 2 baths ∙ 2,806 Sqft ∙ Built 1994
    property image
    LEASED 03/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $0.89
    •  
PROPERTY LISTING DETAILS
LISTING AGENT
Yamit Ozana
1.702.587.5677
Simply Vegas
BUYER AGENT
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
SOURCE
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2258597
Last Updated: 01/01/2021

All returns, cash flow, and appreciation estimates are projections. Please review our Disclaimer for more information.

All values are rounded to the nearest dollar.
BESbswy