Share This Listing

Message

944 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

CORA Apartments 1701 N Rancho Dr 30 Unit Apartment Building $5,225,000 ($174,167/Unit) 6.60% Cap Rate Las Vegas, NV 89106

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.*

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
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

PROPERTY TAXES

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
  • Listing ID: 37243470

  • Date on Market: 8/12/2025

  • Last Updated:

  • Address: 1701 N Rancho Dr, Las Vegas, NV 89106

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}