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

2152 Tiger Links Drive Henderson, NV 89012

2 Beds 2 Baths 1,386 sqft Built 1999

$359,900

List Price

$1,720

$1.5K - $1.9K

Rent Est.

PROPERTY INFO

November 08, 2020 RECENTLY ADDED
FACTS
  • Built In 1999
  • Price/Sqft : $259.67
  • 2 Days on Market
  • MLS # : 2246551
  • Updated Date : 11/07/2020 at 18:30
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,386 sqft
  • Baths : 2 full
Listing Agent

Top Tier Realty

Listing Agent's Description

Sun City Macdonald Ranch Home located in Green Valley Ranch! *OWNED SOLAR*, *NEW CARPET, JUST INSTALLED*. 1370 sq. ft., 2 bedrooms, 2 full baths. Beautiful landscaped lot! 2 Car Garage with storage cabinets. Spacious kitchen with new electric range, tile floor/maple cabinets, nook area/built in desk. Fireplace/built in entertainment center in Living room. Large Primary Bedroom with private bathroom & custom walk in closet, bay window & door leading out to patio. Washer & Dryer included, cabinets in laundry room! Ceiling fans & window coverings thru out! Covered Patio. Tankless water heater, water softener, RO System. Community Center with heated pool/spa, golf, tennis, bocce ball, pickle ball courts and more!

SEE MORE

MARKET HIGHLIGHTS

  • 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: Sun City MacDonald Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340k360kPrice in $123k362k

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

Neighborhood: Sun City MacDonald Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019 Q211001200130014001500160017001800Rent in $10011875

* 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
John Vanderburg Elementary School Primary Regular 929 45 10
Bob Miller Middle School Middle Regular 1,600 59 NA
Coronado High School High Regular 3,240 124 10

John Vanderburg Elementary School

  • Education Level: Primary
  • # of students: 929
  • # of teachers: 45
10
GreatSchools Rating

Bob Miller Middle School

  • Education Level: Middle
  • # of students: 1,600
  • # of teachers: 59
NA
GreatSchools Rating

Coronado High School

  • Education Level: High
  • # of students: 3,240
  • # of teachers: 124
10
GreatSchools Rating
 

$323,910$395,890$359,900

PURCHASE PRICE

$1,548$1,892$1,720

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,720
EXPENSES Loan Payment -$1,328
Property Tax -$185
Property Insurance -$54
Property Management Fees -$119
CASH FLOW
$34

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.

$359,900

PROJECTED PRICE

$1,720

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.05%
Appreciation Year (1-5) 8.0%
Maintenance Year (1-5) 8.00%
Vacancy 7.57%
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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$101,124

INVESTMENT

$101,124

Down Payment
$89,975
Rehab Estimate
$5,750
Closing Costs
$5,399

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,328

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $89,975
Loan Amount $269,925
See What Happens When You Reinvest Cash Flow

6.58

YEARS SAVED

$33,515

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,720

    LIST RENT
  • $1.24

    LIST RENT PER SQFT
  • $1,729

    COMP ESTIMATED VALUE
  • $1.25

    COMP AVG. RENT PER SQFT
Comps Range
$1,595
1$1,5952$1,5953$1,5954$1,7205$1,800
$1,800
RENT COMPS ANALYSIS
  • 2152 Tiger Links Drive Henderson, NV 4
    • 2 beds 2 baths ∙ 1,386 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,386 Sqft ∙ Built 1999
    • Rent
    • Rent Per SQFT
    •  
    • $1,720
    • $1.24
    •  
  • 534 Carmel Mesa Drive Henderson, NV 1
    • 2 beds 2 baths ∙ 1,277 Sqft ∙ Built 2000 2 beds 2 baths ∙ 1,277 Sqft ∙ Built 2000
    LEASED 12/08/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $1.25
    •  
  • 2089 Poppywood Avenue Henderson, NV 2
    • 2 beds 1 baths ∙ 1,312 Sqft ∙ Built 1997 2 beds 1 baths ∙ 1,312 Sqft ∙ Built 1997
    LEASED 03/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $1.22
    •  
  • 2148 Indigo Creek Avenue Henderson, NV 3
    • 2 beds 2 baths ∙ 1,276 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,276 Sqft ∙ Built 1999
    LEASED 10/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $1.25
    •  
  • 508 Carmel Mesa Drive Henderson, NV 5
    • 2 beds 2 baths ∙ 1,418 Sqft ∙ Built 1997 2 beds 2 baths ∙ 1,418 Sqft ∙ Built 1997
    LEASED 07/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $1.27
    •  
PROPERTY LISTING DETAILS
Dana Sullivan
1.702.471.8187
Top Tier Realty
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2246551
Last Updated: 11/07/2020
BESbswy