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

9903 Copano Bay Avenue Las Vegas, NV 89148

4 Beds 3 Baths 1,644 sqft Built 2006

$309,000

List Price

$1,520

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

November 14, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2006
  • Price/Sqft : $187.96
  • 2 Days on Market
  • MLS # : 2247721
  • Updated Date : 11/14/2020 at 13:30
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,644 sqft
  • Baths : 2 full , 1 half
Listing Agent

Offerpad

Listing Agent's Description

GREAT Southwest Home w/mountain views. 2 story, 4 bed, 3 bath home. NEW exterior & interior paint. NEW carpet & vinyl plank flooring. Front living room. Kitchen features granite counter tops & backsplash, NEW stainless steel appliances (installed prior to COE) & kitchen faucet. NEW ceiling fans in living room & MBR. One bedroom downstairs. Laundry room upstairs w/NEW exhaust fan. Master bedroom w/walk in closet & ensuite bath w/dual vanities, tub & shower. NEW light fixtures in 2nd/3rd BR. NEW water heater. Backyard w/patio. 1 HVAC unit repaired. 1 NEW HVAC unit. Electrical repairs. MUST SEE!

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: Southern Terrace

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $119k329k

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

Neighborhood: Southern Terrace

NeighborhoodNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700Rent in $9691735

* 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
Shelley Berkley Elementary School Primary Unknown NA
Wilbur And Theresa Faiss Middle School Middle Regular 1,409 61 NA
Sierra Vista High School High Regular 2,396 88 4

Shelley Berkley Elementary School

  • Education Level: Primary
  • # of students:
  • # of teachers:
NA
GreatSchools Rating

Wilbur And Theresa Faiss Middle School

  • Education Level: Middle
  • # of students: 1,409
  • # of teachers: 61
NA
GreatSchools Rating

Sierra Vista High School

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

$278,100$339,900$309,000

PURCHASE PRICE

$1,368$1,672$1,520

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,520
EXPENSES Loan Payment -$1,140
Property Tax -$194
Property Insurance -$59
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.

$309,000

PROJECTED PRICE

$1,520

PROJECTED RENT

0.49%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.96%
Appreciation Year (1-5) 10.4%
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

PROJECTED ANNUAL CASH FLOW

11530$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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$87,635

INVESTMENT

$87,635

Down Payment
$77,250
Rehab Estimate
$5,750
Closing Costs
$4,635

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,140

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $77,250
Loan Amount $231,750
See What Happens When You Reinvest Cash Flow

6.17

YEARS SAVED

$25,400

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,520

    LIST RENT
  • $0.92

    LIST RENT PER SQFT
  • $1,463

    COMP ESTIMATED VALUE
  • $0.89

    COMP AVG. RENT PER SQFT
Comps Range
$1,385
1$1,3852$1,5003$1,5004$1,5205$1,550
$1,550
RENT COMPS ANALYSIS
  • 9903 Copano Bay Avenue Las Vegas, NV 4
    • 4 beds 3 baths ∙ 1,644 Sqft ∙ Built 2006 4 beds 3 baths ∙ 1,644 Sqft ∙ Built 2006
    • Rent
    • Rent Per SQFT
    •  
    • $1,520
    • $0.92
    •  
  • 6387 Grays River Court Las Vegas, NV 1
    • 3 beds 3 baths ∙ 1,623 Sqft ∙ Built 2004 3 beds 3 baths ∙ 1,623 Sqft ∙ Built 2004
    LEASED 12/23/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,385
    • $0.85
    •  
  • 6340 Pebblecreek Lodge Way #- Las Vegas, NV 2
    • 3 beds 3 baths ∙ 1,623 Sqft ∙ Built 2004 3 beds 3 baths ∙ 1,623 Sqft ∙ Built 2004
    LEASED 04/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.92
    •  
  • 9966 Ashland Oaks Court Las Vegas, NV 3
    • 3 beds 3 baths ∙ 1,661 Sqft ∙ Built 2008 3 beds 3 baths ∙ 1,661 Sqft ∙ Built 2008
    LEASED 10/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.90
    •  
  • 9958 Ashland Oaks Las Vegas, NV 5
    • 3 beds 3 baths ∙ 1,736 Sqft ∙ Built 2007 3 beds 3 baths ∙ 1,736 Sqft ∙ Built 2007
    LEASED 05/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.89
    •  
PROPERTY LISTING DETAILS
Robert E Jones
1.480.636.9175
Offerpad
Gabriela Lara
1.866.250.5610
Mynd Property Management
1453579
Greater Las Vegas Association of Realtors ( GLVAR)
MLS #: 2247721
Last Updated: 11/14/2020
BESbswy