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

4056 Apache Wing Street Las Vegas, NV 89129

4 Beds 2 Baths 3,023 sqft Built 2004

$435,000

List Price

$2,030

$1.8K - $2.2K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 06, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2004
  • Price/Sqft : $143.90
  • 2 Days on Market
  • MLS # : 2276580
  • Updated Date : 03/06/2021 at 19:30
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,023 sqft
  • Baths : 2 full
Listing Agent

Coldwell Banker Premier

Listing Agent's Description

Lots of room in this beautiful, well-cared for home! 4 bed, 3 bath, 3 car-garage with GINORMOUS LOFT! You'll enjoy neutral colors, spacious living/dining combo PLUS a family room off the lite, brite kitchen! ALL appliances are included. Bdrm & 3/4 bath down along with laundry rm w/ sink. Upstairs you'll find a HUGE LOFT w/ walk-in closet! The Owner's Suite is LARGE with a BIG, brite walk-in closet! The other 2 bdrms have ceiling fans & a full bath nearby. Enjoy your backyard with patio running the width of the home! Fruit trees, garden area & care-free turf are yours to have fun with! Solar screens help w/ our Las Vegas sunshine! 3-car garage has over-head storage racks, water softner & water heater has seismic straps. WELCOME HOME!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Lone Mountain

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $119k326k

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

Neighborhood: Lone Mountain

NeighborhoodNIR Market*CityMarket2010Year20002019 Q211001150120012501300135014001450150015501600Rent in $10701616

* 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
Ruthe Deskin Elementary School Primary Regular 624 36 6
Justice M E Leavitt Middle School Middle Regular 1,496 64 NA
Centennial High School High Regular 3,055 124 6

Ruthe Deskin Elementary School

  • Education Level: Primary
  • # of students: 624
  • # of teachers: 36
6
GreatSchools Rating

Justice M E Leavitt Middle School

  • Education Level: Middle
  • # of students: 1,496
  • # of teachers: 64
NA
GreatSchools Rating

Centennial High School

  • Education Level: High
  • # of students: 3,055
  • # of teachers: 124
6
GreatSchools Rating
 

$391,500$478,500$435,000

PURCHASE PRICE

$1,827$2,233$2,030

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,030
EXPENSES Loan Payment -$1,511
Property Tax -$322
Property Insurance -$86
Property Management Fees -$119
CASH FLOW
-$8

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.

$435,000

PROJECTED PRICE

$2,030

PROJECTED RENT

0.47%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.96%
Appreciation Year (1-5) 10.3%
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$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

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$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$121,025

INVESTMENT

$121,025

Down Payment
$108,750
Rehab Estimate
$5,750
Closing Costs
$6,525

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,511

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $108,750
Loan Amount $326,250
See What Happens When You Reinvest Cash Flow

5.58

YEARS SAVED

$26,585

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,030

    LIST RENT
  • $0.67

    LIST RENT PER SQFT
  • $2,207

    COMP ESTIMATED VALUE
  • $0.73

    COMP AVG. RENT PER SQFT
Comps Range
$1,849
1$1,8492$1,9903$2,0304$2,0505$2,500
$2,500
RENT COMPS ANALYSIS
  • 4056 Apache Wing Street Las Vegas, NV 3
    • 4 beds 2 baths ∙ 3,023 Sqft ∙ Built 2004 4 beds 2 baths ∙ 3,023 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $2,030
    • $0.67
    •  
  • 7335 Hollywood Park Avenue Las Vegas, NV 1
    • 4 beds 3 baths ∙ 2,733 Sqft ∙ Built 2003 4 beds 3 baths ∙ 2,733 Sqft ∙ Built 2003
    LEASED 03/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,849
    • $0.68
    •  
  • 4032 Wild Magic Las Vegas, NV 2
    • 4 beds 3 baths ∙ 3,023 Sqft ∙ Built 2003 4 beds 3 baths ∙ 3,023 Sqft ∙ Built 2003
    LEASED 05/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,990
    • $0.66
    •  
  • 4025 Treasured Note Las Vegas, NV 4
    • 3 beds 3 baths ∙ 2,733 Sqft ∙ Built 2003 3 beds 3 baths ∙ 2,733 Sqft ∙ Built 2003
    LEASED 05/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,050
    • $0.75
    •  
  • 4029 Treasured Note Court Las Vegas, NV 5
    • 4 beds 3 baths ∙ 3,023 Sqft ∙ Built 2003 4 beds 3 baths ∙ 3,023 Sqft ∙ Built 2003
    LEASED 02/24/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $0.83
    •  
PROPERTY LISTING DETAILS
Jodi Tyra
1.702.528.4483
Coldwell Banker Premier
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2276580
Last Updated: 03/06/2021
BESbswy