Log In/Sign Up
Your email has been sent.
Harbor Crest Apartments 2117 Donna St 22 Unit Apartment Building $3,400,000 ($154,545/Unit) 6.69% Cap Rate North Las Vegas, NV 89030
EXECUTIVE SUMMARY
Harbor Crest Apartments is a 22-unit multi-family portfolio that includes a mix of 16 units/ 1-Bdrms, 4 units/2-Bdrms & 2 units/ 3-Bdrms renovated units averaging 576 sf. This property is located in the North Las Vegas downtown re-development area. The North Las Vegas submarket is a dynamic, affordable segment of the Las Vegas Valley real estate market, characterized by its value-driven housing, ongoing redevelopment, and appeal to investors and renters. It also has quick convenient access to Interstate 15 and Interstate 11. It is walking distance to shopping centers consisting of a supermarket, post office, banks, and restaurants. Downtown Las Vegas is a short 2.5 miles away with world famous entertainment, restaurants, and shopping.
DATA ROOM Click Here to Access
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $3,400,000 | Apartment Style | Low-Rise |
| Price Per Unit | $154,545 | Building Class | C |
| Sale Type | Investment | Building Size | 12,678 SF |
| Cap Rate | 6.69% | No. Stories | 1 |
| No. Units | 22 | Year Built | 1964 |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | R-A/R-3 | ||
| Price | $3,400,000 |
| Price Per Unit | $154,545 |
| Sale Type | Investment |
| Cap Rate | 6.69% |
| No. Units | 22 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Building Size | 12,678 SF |
| No. Stories | 1 |
| Year Built | 1964 |
| Opportunity Zone |
Yes |
| Zoning | R-A/R-3 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Ceiling Fans
- Refrigerator
- Range
- Tub/Shower
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 16 | $1,275 | 480 - 513 |
| 2+1 | 4 | $1,350 | 720 |
| 3+1 | 2 | $1,550 | 960 |
1 1
1 of 40
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Harbor Crest Apartments | 2117 Donna St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.