Log In/Sign Up
Your email has been sent.
22 units for sale Multi-family Built 2026 2301 Seco Adobe Cir 22 Unit Apartment Building $6,325,000 ($287,500/Unit) 6.26% Cap Rate North Las Vegas, NV 89030
Investment Highlights
- Near Freeway I-15 quick access
- 6 plex buildings and 4 plex
- New Construction
Executive Summary
buy one building or buy all 4 buildings, 4 unique separate property APN's 3 - 6 plex units and one 4 plex for a total of 22 units. As you can see brand new construction due to be completed in April of 2026. Building addresses 2301, 2305, 2309 & 2313 Seco Adobe Circle. Seller is Licensed Nevada Real Estate Agent and broker.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$396,000
|
$19.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$396,000
|
$19.33
|
| Taxes |
$22,500
|
$1.10
|
| Operating Expenses |
$28,850
|
$1.41
|
| Total Expenses |
$51,350
|
$2.51
|
| Net Operating Income |
$344,650
|
$16.83
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $396,000 |
| Annual Per SF | $19.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $396,000 |
| Annual Per SF | $19.33 |
| Taxes | |
|---|---|
| Annual | $22,500 |
| Annual Per SF | $1.10 |
| Operating Expenses | |
|---|---|
| Annual | $28,850 |
| Annual Per SF | $1.41 |
| Total Expenses | |
|---|---|
| Annual | $51,350 |
| Annual Per SF | $2.51 |
| Net Operating Income | |
|---|---|
| Annual | $344,650 |
| Annual Per SF | $16.83 |
Property Facts
| Price | $6,325,000 | Property Subtype | Apartment |
| Price Per Unit | $287,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.19 AC |
| Cap Rate | 6.26% | Construction Status | Under Construction |
| Sale Condition | Bulk/Portfolio Sale | Building Size | 20,482 SF |
| No. Units | 22 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2026 |
| Zoning | R4 | ||
| Price | $6,325,000 |
| Price Per Unit | $287,500 |
| Sale Type | Investment |
| Cap Rate | 6.26% |
| Sale Condition | Bulk/Portfolio Sale |
| No. Units | 22 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.19 AC |
| Construction Status | Under Construction |
| Building Size | 20,482 SF |
| No. Stories | 3 |
| Year Built | 2026 |
| Zoning | R4 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Washer/Dryer
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Double Pane Windows
- Vinyl Flooring
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 22 | $1,525 | 931 |
1 1
Property Taxes
| Parcel Numbers | Total Assessment | $182,000 | |
| Land Assessment | $182,000 | Annual Taxes | $22,500 ($1.10/SF) |
| Improvements Assessment | $0 | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$182,000
Improvements Assessment
$0
Total Assessment
$182,000
Annual Taxes
$22,500 ($1.10/SF)
Tax Year
2026
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Dara Realty Group
22 units for sale Multi-family Built 2026 | 2301 Seco Adobe Cir
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.