Log In/Sign Up
Your email has been sent.
CORA Apartments 1701 N Rancho Dr 30 Unit Apartment Building $5,225,000 ($174,167/Unit) 6.60% Cap Rate Las Vegas, NV 89106



INVESTMENT HIGHLIGHTS
- 30 Multi-Family Units with Studios & 2 Bedroom Floor Plans
- Located in an Emerging Las Vegas Submarket
- Easy Access to US Route 95B & Interstate 15
- Significant Exterior & Interior Renovations, with Opportunity for Continued Improvements
- Within 0.5-Mile of a Major 73 Acre Mixed-Use Redevelopment
EXECUTIVE SUMMARY
The Holden Group of Marcus & Millichap, as the exclusive listing group, is pleased to present CORA Apartments, a 30- unit multi-family investment opportunity located in an emerging submarket of Las Vegas, NV. Situated on a 1.07-acre lot, the property includes two-story buildings with a diverse mix of studios and 2 bedroom floor plans.
The property is located within less than half a mile from a multiple major mixed-use and single-family housing developments. This includes a 73-acre redevelopment to the north of the property. The plans for this mixed-use redevelopment include retail, dining, an outdoor entertainment venue, a hotel, and housing. The project is envisioned to be a “family-oriented walkable community”, the first of its kind in the area.
Current ownership has invested in capital expenditures across the property over the past year, with significant exterior and interior upgrades. The exterior renovations include a complete repainting of the building with new signage and landscaping. The units feature modern upgrades such as vinyl plank flooring, white cabinets with white quartz countertops, and modern appliances.
CORA Apartments present a fantastic value-add opportunity with strong rent growth potential through continued renovations. Its proximity to the redevelopment site makes it an appealing choice for tenants seeking a comfortable and convenient living space in Las Vegas. Investors looking for a strong return on investment will find the property highly desirable due to its prime location and appealing unit mix.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent for a copy of the Offering Memorandum.*
The property is located within less than half a mile from a multiple major mixed-use and single-family housing developments. This includes a 73-acre redevelopment to the north of the property. The plans for this mixed-use redevelopment include retail, dining, an outdoor entertainment venue, a hotel, and housing. The project is envisioned to be a “family-oriented walkable community”, the first of its kind in the area.
Current ownership has invested in capital expenditures across the property over the past year, with significant exterior and interior upgrades. The exterior renovations include a complete repainting of the building with new signage and landscaping. The units feature modern upgrades such as vinyl plank flooring, white cabinets with white quartz countertops, and modern appliances.
CORA Apartments present a fantastic value-add opportunity with strong rent growth potential through continued renovations. Its proximity to the redevelopment site makes it an appealing choice for tenants seeking a comfortable and convenient living space in Las Vegas. Investors looking for a strong return on investment will find the property highly desirable due to its prime location and appealing unit mix.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent for a copy of the Offering Memorandum.*
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$477,000
|
$22.19
|
| Other Income |
$29,958
|
$1.39
|
| Vacancy Loss |
$21,465
|
$1.00
|
| Effective Gross Income |
$485,493
|
$22.58
|
| Taxes |
$19,426
|
$0.90
|
| Operating Expenses |
$121,416
|
$5.65
|
| Total Expenses |
$140,842
|
$6.55
|
| Net Operating Income |
$344,651
|
$16.03
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $477,000 |
| Annual Per SF | $22.19 |
| Other Income | |
|---|---|
| Annual | $29,958 |
| Annual Per SF | $1.39 |
| Vacancy Loss | |
|---|---|
| Annual | $21,465 |
| Annual Per SF | $1.00 |
| Effective Gross Income | |
|---|---|
| Annual | $485,493 |
| Annual Per SF | $22.58 |
| Taxes | |
|---|---|
| Annual | $19,426 |
| Annual Per SF | $0.90 |
| Operating Expenses | |
|---|---|
| Annual | $121,416 |
| Annual Per SF | $5.65 |
| Total Expenses | |
|---|---|
| Annual | $140,842 |
| Annual Per SF | $6.55 |
| Net Operating Income | |
|---|---|
| Annual | $344,651 |
| Annual Per SF | $16.03 |
PROPERTY FACTS
| Price | $5,225,000 | Apartment Style | Low-Rise |
| Price Per Unit | $174,167 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.07 AC |
| Cap Rate | 6.60% | Building Size | 21,500 SF |
| Gross Rent Multiplier | 10.31 | Average Occupancy | 100% |
| No. Units | 30 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1985/2024 |
| Property Subtype | Apartment | ||
| Zoning | R-4 | ||
| Price | $5,225,000 |
| Price Per Unit | $174,167 |
| Sale Type | Investment |
| Cap Rate | 6.60% |
| Gross Rent Multiplier | 10.31 |
| No. Units | 30 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.07 AC |
| Building Size | 21,500 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1985/2024 |
| Zoning | R-4 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Refrigerator
- Oven
- Range
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 10 | - | 440 |
| 2+2 | 20 | - | 855 |
1 1
PROPERTY TAXES
| Parcel Number | 139-19-812-058 | Total Assessment | $579,877 |
| Land Assessment | $210,000 | Annual Taxes | $19,426 ($0.90/SF) |
| Improvements Assessment | $369,877 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
139-19-812-058
Land Assessment
$210,000
Improvements Assessment
$369,877
Total Assessment
$579,877
Annual Taxes
$19,426 ($0.90/SF)
Tax Year
2025
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
CORA Apartments | 1701 N Rancho Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
