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 | $175,000 (2025) | |
| Land Assessment | $175,000 (2025) | Annual Taxes | $22,500 ($1.10/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$175,000 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$175,000 (2025)
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.