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

4596 Coronado Hills Way Las Vegas, NV 89115

3 Beds 2 Baths 1,245 sqft Built 1998

$235,000

List Price

$1,140

$1K - $1.3K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
FACTS
  • Single Family
  • Built In 1998
  • Price/Sqft : $188.76
  • 10 Days on Market
  • MLS # : 2271594
  • Updated Date : 02/27/2021 at 00:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,245 sqft
  • Baths : 2 full
Listing Agent

Keller Williams Southern Nevada

Listing Agent's Description

This beautiful 1 story, 3/2 bedroom house has been well taken care by the original owners. Enjoy the tall ceilings, ceiling fans, a bright kitchen with a breakfast bar and beautiful flooring. China cabinet stays with property. Primary bedroom has a view of the backyard. 2 car garage with plenty of storage/shelves. Home is close to shopping, food, highway access, Douglas A. Shelby Park and soccer fields. More pictures will be uploaded on Friday 02.26.21 afternoon. More pictures coming soon.

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: Coronado Hills

NeighborhoodNIR Market*CityMarket2010Year2000201980k100k120k140k160k180k200k220k240k260k280kPrice in $77k296k

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

Neighborhood: Coronado Hills

NeighborhoodNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600Rent in $8491603

* 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
Ruben Diaz Elementary School Primary Regular 794 45 4
Mario C And Joanne Monaco Middle School Middle Regular 1,426 53 NA
Sunrise Mountain High School High Regular 2,526 113 2

Ruben Diaz Elementary School

  • Education Level: Primary
  • # of students: 794
  • # of teachers: 45
4
GreatSchools Rating

Mario C And Joanne Monaco Middle School

  • Education Level: Middle
  • # of students: 1,426
  • # of teachers: 53
NA
GreatSchools Rating

Sunrise Mountain High School

  • Education Level: High
  • # of students: 2,526
  • # of teachers: 113
2
GreatSchools Rating
 

$211,500$258,500$235,000

PURCHASE PRICE

$1,026$1,254$1,140

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,140
EXPENSES Loan Payment -$816
Property Tax -$141
Property Insurance -$51
Property Management Fees -$119
CASH FLOW
$13

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 17% of earned rent to cover both maintenance and periods of vacancy.

$235,000

PROJECTED PRICE

$1,140

PROJECTED RENT

0.49%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.75%
Appreciation Year (1-5) 13.6%
Maintenance Year (1-5) 8.00%
Vacancy 8.50%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

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$68,025

INVESTMENT

$68,025

Down Payment
$58,750
Rehab Estimate
$5,750
Closing Costs
$3,525

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$816

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $58,750
Loan Amount $176,250
See What Happens When You Reinvest Cash Flow

5.67

YEARS SAVED

$14,600

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,140

    LIST RENT
  • $0.92

    LIST RENT PER SQFT
  • $1,058

    COMP ESTIMATED VALUE
  • $0.85

    COMP AVG. RENT PER SQFT
Comps Range
$995
1$9952$9953$1,1404$1,1755$1,300
$1,300
RENT COMPS ANALYSIS
  • 4596 Coronado Hills Way Las Vegas, NV 3
    • 3 beds 2 baths ∙ 1,245 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,245 Sqft ∙ Built 1998
    • Rent
    • Rent Per SQFT
    •  
    • $1,140
    • $0.92
    •  
  • 2153 Clancy Las Vegas, NV 1
    • 3 beds 3 baths ∙ 1,188 Sqft ∙ Built 2003 3 beds 3 baths ∙ 1,188 Sqft ∙ Built 2003
    LEASED 04/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $995
    • $0.84
    •  
  • 1401 Linnbaker Lane #204 Las Vegas, NV 2
    • 3 beds 2 baths ∙ 1,197 Sqft ∙ Built 1995 3 beds 2 baths ∙ 1,197 Sqft ∙ Built 1995
    LEASED 01/12/21
    • Rent
    • Rent Per SQFT
    •  
    • $995
    • $0.83
    •  
  • 4312 Wyndham Street Las Vegas, NV 4
    • 3 beds 2 baths ∙ 1,347 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,347 Sqft ∙ Built 2002
    LEASED 08/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,175
    • $0.87
    •  
  • 4525 Coronado Hills Way Las Vegas, NV 5
    • 3 beds 3 baths ∙ 1,520 Sqft ∙ Built 1999 3 beds 3 baths ∙ 1,520 Sqft ∙ Built 1999
    LEASED 11/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.86
    •  
PROPERTY LISTING DETAILS
Shannon N Hearn
1.702.439.9696
Keller Williams Southern Nevada
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2271594
Last Updated: 02/27/2021
BESbswy