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

6376 Bold Regatta Court Las Vegas, NV 89139

3 Beds 3 Baths 2,825 sqft Built 2004

$449,000

List Price

$1,910

$1.7K - $2.1K

Rent Est.

PROPERTY INFO

November 17, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2004
  • Price/Sqft : $158.94
  • 6 Days on Market
  • MLS # : 2248255
  • Updated Date : 11/17/2020 at 14:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,825 sqft
  • Baths : 2 full , 1 half
Listing Agent

Realty One Group, Inc

Listing Agent's Description

Lovely 2 story home with highly upgraded Pool & Spa with a large covered patio. Home has high Vaulted ceilings with a double loft, perfect for a family room upstairs & down. Second loft makes for a great office. Home has tile floors in traffic areas downstairs, Granite Counters and a breakfast bar off the kitchen, includes built-in Refrig & stainless steel sink. Two fireplaces one in the family room & one in the Master Bdrm. Home shows great has all new carpet and interior paint. Wonderful cozy home to spend your winter evenings! This home has so much to offer the new buyers. Very Easy to Schedule an appointment to Show!

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: Coronado Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340kPrice in $119k352k

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

Neighborhood: Coronado Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21000105011001150120012501300135014001450150015501600Rent in $9561622

* 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
Tony Alamo Elementary School Primary Regular 961 51 7
Lawrence And Heidi Canarelli Middle School Middle Regular 1,802 70 NA
Sierra Vista High School High Regular 2,396 88 4

Tony Alamo Elementary School

  • Education Level: Primary
  • # of students: 961
  • # of teachers: 51
7
GreatSchools Rating

Lawrence And Heidi Canarelli Middle School

  • Education Level: Middle
  • # of students: 1,802
  • # of teachers: 70
NA
GreatSchools Rating

Sierra Vista High School

  • Education Level: High
  • # of students: 2,396
  • # of teachers: 88
4
GreatSchools Rating
 

$404,100$493,900$449,000

PURCHASE PRICE

$1,719$2,101$1,910

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,910
EXPENSES Loan Payment -$1,657
Property Tax -$335
Property Insurance -$82
Property Management Fees -$119
CASH FLOW
-$282

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.

$449,000

PROJECTED PRICE

$1,910

PROJECTED RENT

0.43%

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$200k$400k$600k$800k$1.0M$1.2M$1.4M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$124,735

INVESTMENT

$124,735

Down Payment
$112,250
Rehab Estimate
$5,750
Closing Costs
$6,735

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,657

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $112,250
Loan Amount $336,750
See What Happens When You Reinvest Cash Flow

2.67

YEARS SAVED

$11,093

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,910

    LIST RENT
  • $0.68

    LIST RENT PER SQFT
  • $2,076

    COMP ESTIMATED VALUE
  • $0.74

    COMP AVG. RENT PER SQFT
Comps Range
$1,895
1$1,8952$1,9103$2,1754$2,1955$2,299
$2,299
RENT COMPS ANALYSIS
  • 6376 Bold Regatta Court Las Vegas, NV 2
    • 3 beds 3 baths ∙ 2,825 Sqft ∙ Built 2004 3 beds 3 baths ∙ 2,825 Sqft ∙ Built 2004
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,910
    • $0.68
    •  
  • 6354 Cameo Cove Avenue Las Vegas, NV 1
    • 3 beds 3 baths ∙ 2,842 Sqft ∙ Built 2004 3 beds 3 baths ∙ 2,842 Sqft ∙ Built 2004
    property image
    LEASED 03/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,895
    • $0.67
    •  
  • 6380 Cascade Cliffs Court Las Vegas, NV 3
    • 4 beds 3 baths ∙ 2,971 Sqft ∙ Built 2015 4 beds 3 baths ∙ 2,971 Sqft ∙ Built 2015
    property image
    LEASED 08/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,175
    • $0.73
    •  
  • 8252 Sorrel Las Vegas, NV 4
    • 4 beds 4 baths ∙ 3,005 Sqft ∙ Built 2014 4 beds 4 baths ∙ 3,005 Sqft ∙ Built 2014
    property image
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,195
    • $0.73
    •  
  • 8064 Coronado Coast Street #0 Las Vegas, NV 5
    • 3 beds 3 baths ∙ 2,842 Sqft ∙ Built 2004 3 beds 3 baths ∙ 2,842 Sqft ∙ Built 2004
    property image
    LEASED 11/27/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,299
    • $0.81
    •  
PROPERTY LISTING DETAILS
Annette Carter
1.702.277.0619
Realty One Group, Inc
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2248255
Last Updated: 11/17/2020
BESbswy