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

4087 Villa Rafael Drive Las Vegas, NV 89141

4 Beds 4 Baths 3,643 sqft Built 2017

$1,099,000

List Price

$3,660

$3.4K - $3.9K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 16, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2017
  • Price/Sqft : $301.67
  • 7 Days on Market
  • MLS # : 2278785
  • Updated Date : 03/17/2021 at 20:19
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,643 sqft
  • Baths : 3 full , 1 half
Listing Agent

Southern Highlands Realty Corp

Listing Agent's Description

Single-story William Lyon Homes in Tuscan Cliff at Southern Highlands. This home features a Tuscan Mediterranean-style exterior with a touch of modern interior finishes. Large great room w/ wet bar, multi-slide glass door that opens to the covered loggia for indoor/outdoor entertainment, gourmet kitchen w/ an island & breakfast bar, granite countertops & waterfall island, custom cabinetry, & GE Profile SS appl, spacious master suite & bath.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Southern Highlands

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340k360k380k400kPrice in $119k410k

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

Neighborhood: Southern Highlands

NeighborhoodNIR Market*CityMarket2010Year20002019 Q211001200130014001500160017001800Rent in $10761875

* 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
Evelyn Stuckey Elementary School Primary Regular 949 46 8
Lois And Jerry Tarkanian Middle School Middle Regular 1,739 71 NA
Desert Oasis High School High Regular 2,417 102 5

Evelyn Stuckey Elementary School

  • Education Level: Primary
  • # of students: 949
  • # of teachers: 46
8
GreatSchools Rating

Lois And Jerry Tarkanian Middle School

  • Education Level: Middle
  • # of students: 1,739
  • # of teachers: 71
NA
GreatSchools Rating

Desert Oasis High School

  • Education Level: High
  • # of students: 2,417
  • # of teachers: 102
5
GreatSchools Rating
 

$989,100$1,208,900$1,099,000

PURCHASE PRICE

$3,294$4,026$3,660

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,660
EXPENSES Loan Payment -$3,817
Property Tax -$660
Property Insurance -$98
Property Management Fees -$119
CASH FLOW
-$1,034

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.

$1,099,000

PROJECTED PRICE

$3,660

PROJECTED RENT

0.33%

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$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

PROJECTED ANNUAL CASH FLOW

11530-$20k-$10k$0.0$10k$20k$30k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M$3.0M$3.5M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$296,985

INVESTMENT

$296,985

Down Payment
$274,750
Rehab Estimate
$5,750
Closing Costs
$16,485

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$3,817

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $274,750
Loan Amount $824,250
See What Happens When You Reinvest Cash Flow

1.33

YEARS SAVED

$6,938

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $3,660

    LIST RENT
  • $1

    LIST RENT PER SQFT
  • $3,406

    COMP ESTIMATED VALUE
  • $0.93

    COMP AVG. RENT PER SQFT
Comps Range
$2,950
1$2,9502$3,3003$3,5004$3,6505$3,660
$3,660
RENT COMPS ANALYSIS
  • 4087 Villa Rafael Drive Las Vegas, NV 5
    • 4 beds 4 baths ∙ 3,643 Sqft ∙ Built 2017 4 beds 4 baths ∙ 3,643 Sqft ∙ Built 2017
    • Rent
    • Rent Per SQFT
    •  
    • $3,660
    • $1.00
    •  
  • 11210 Ethan Brook Street Las Vegas, NV 1
    • 5 beds 4 baths ∙ 3,338 Sqft ∙ Built 2007 5 beds 4 baths ∙ 3,338 Sqft ∙ Built 2007
    LEASED 12/10/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $0.88
    •  
  • 5558 San Palazzo Court Las Vegas, NV 2
    • 4 beds 5 baths ∙ 3,743 Sqft ∙ Built 2002 4 beds 5 baths ∙ 3,743 Sqft ∙ Built 2002
    LEASED 11/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $0.88
    •  
  • 11562 Capanna Rosso Las Vegas, NV 3
    • 4 beds 4 baths ∙ 3,589 Sqft ∙ Built 2004 4 beds 4 baths ∙ 3,589 Sqft ∙ Built 2004
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $0.98
    •  
  • 11079 Kilkerran Court Las Vegas, NV 4
    • 4 beds 3 baths ∙ 3,651 Sqft ∙ Built 2004 4 beds 3 baths ∙ 3,651 Sqft ∙ Built 2004
    LEASED 01/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,650
    • $1.00
    •  
PROPERTY LISTING DETAILS
Mitchell C Mcclellan
1.702.616.2500
Southern Highlands Realty Corp
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2278785
Last Updated: 03/17/2021
BESbswy