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

2254 Buckingham Court Henderson, NV 89074

4 Beds 4 Baths 3,895 sqft Built 1989

$1,000,000

List Price

$3,150

$2.9K - $3.4K

Rent Est.

PROPERTY INFO

November 20, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1989
  • Price/Sqft : $256.74
  • 4 Days on Market
  • MLS # : 2249487
  • Updated Date : 11/20/2020 at 14:00
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,895 sqft
  • Baths : 3 full , 1 half
Listing Agent

Simply Vegas

Listing Agent's Description

Located on an interior third of an acre lot in Green Valley’s premier guard gated neighborhood “The Fountains”. Travertine entry and wood floors in high traffic areas, carpeting in bedrooms. Stainless steel appliances, granite counters, island and floor to ceiling windows adorn the gourmet kitchen. Upgraded primary bathroom with steam. Entertainers dream yard has refreshing pebble tech and stone accent pool and spa, stone wrapped built-in Bar-B-Que and stamped concrete.

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: Green Valley North

NeighborhoodNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340kPrice in $121k340k

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

Neighborhood: Green Valley North

NeighborhoodNIR Market*CityMarket2010Year20002019 Q211001200130014001500160017001800Rent in $10801825

* 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
David M. Cox Elementary School Primary Regular 625 32 8
Barbara And Hank Greenspun Middle School Middle Regular 1,397 55 NA
Coronado High School High Regular 3,240 124 10

David M. Cox Elementary School

  • Education Level: Primary
  • # of students: 625
  • # of teachers: 32
8
GreatSchools Rating

Barbara And Hank Greenspun Middle School

  • Education Level: Middle
  • # of students: 1,397
  • # of teachers: 55
NA
GreatSchools Rating

Coronado High School

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

$900,000$1,100,000$1,000,000

PURCHASE PRICE

$2,835$3,465$3,150

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,150
EXPENSES Loan Payment -$3,690
Property Tax -$465
Property Insurance -$103
Property Management Fees -$119
CASH FLOW
-$1,226

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.

$1,000,000

PROJECTED PRICE

$3,150

PROJECTED RENT

0.32%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.96%
Appreciation Year (1-5) 9.3%
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$500k$1.0M$1.5M$2.0M$2.5M$3.0M

PROJECTED ANNUAL CASH FLOW

11530-$20k-$10k$0.0$10k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$270,750

INVESTMENT

$270,750

Down Payment
$250,000
Rehab Estimate
$5,750
Closing Costs
$15,000

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$3,690

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $250,000
Loan Amount $750,000
See What Happens When You Reinvest Cash Flow

0.58

YEARS SAVED

$2,344

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $3,150

    LIST RENT
  • $0.81

    LIST RENT PER SQFT
  • $3,262

    COMP ESTIMATED VALUE
  • $0.84

    COMP AVG. RENT PER SQFT
Comps Range
$2,795
1$2,7952$3,0753$3,1504$3,2005$3,495
$3,495
RENT COMPS ANALYSIS
  • 2254 Buckingham Court Henderson, NV 3
    • 4 beds 4 baths ∙ 3,895 Sqft ∙ Built 1989 4 beds 4 baths ∙ 3,895 Sqft ∙ Built 1989
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $3,150
    • $0.81
    •  
  • 2447 Ping Drive Henderson, NV 1
    • 5 beds 4 baths ∙ 3,547 Sqft ∙ Built 2000 5 beds 4 baths ∙ 3,547 Sqft ∙ Built 2000
    property image
    LEASED 01/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,795
    • $0.79
    •  
  • 2467 Ping Drive Henderson, NV 2
    • 4 beds 4 baths ∙ 3,642 Sqft ∙ Built 1996 4 beds 4 baths ∙ 3,642 Sqft ∙ Built 1996
    property image
    LEASED 01/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,075
    • $0.84
    •  
  • 2440 Legacy Island Circle Henderson, NV 4
    • 5 beds 3 baths ∙ 3,988 Sqft ∙ Built 1996 5 beds 3 baths ∙ 3,988 Sqft ∙ Built 1996
    property image
    LEASED 11/20/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $0.80
    •  
  • 2223 Versailles Court Henderson, NV 5
    • 4 beds 4 baths ∙ 3,799 Sqft ∙ Built 1989 4 beds 4 baths ∙ 3,799 Sqft ∙ Built 1989
    property image
    LEASED 04/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,495
    • $0.92
    •  
PROPERTY LISTING DETAILS
Eric Gorton
1.702.296.2254
Simply Vegas
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2249487
Last Updated: 11/20/2020
BESbswy