Log In/Sign Up
Your email has been sent.
2536 Carroll St 5 Unit Apartment Building $695,000 ($139,000/Unit) 8.13% Cap Rate North Las Vegas, NV 89030
Executive Summary
ALL UNITS IN GOOD CONDITION..BEST RETURN AROUND.. The property consists of (5) Total Units. with (1) 3bed/2bath and (1) 2bed/1bath both units have New Kitchens, New Roof, New Baths, New HVAC'S, New Plumbing, New Electrical, New Cabinets and Flooring. And (3) 1bed/1bath in original condition. Seperate On-site Laundry Room. Currents Rents ($1,335, $1090, $1000, $975, $950)...Expenses:$7,677.00: (Water,Sewer,Trash-$3,107.00)- (Tax, $1,270.00)-(Insurance..$3,300.00)
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$64,200
|
$20.79
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$64,200
|
$20.79
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$7,677
|
$2.49
|
| Net Operating Income |
$56,523
|
$18.30
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $64,200 |
| Annual Per SF | $20.79 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $64,200 |
| Annual Per SF | $20.79 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $7,677 |
| Annual Per SF | $2.49 |
| Net Operating Income | |
|---|---|
| Annual | $56,523 |
| Annual Per SF | $18.30 |
Property Facts
| Price | $695,000 | Apartment Style | Low-Rise |
| Price Per Unit | $139,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 8.13% | Building Size | 3,088 SF |
| No. Units | 5 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 1 |
| Property Subtype | Apartment | Year Built/Renovated | 1954/2020 |
| Zoning | R-4 - Multi-family | ||
| Price | $695,000 |
| Price Per Unit | $139,000 |
| Sale Type | Investment |
| Cap Rate | 8.13% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 3,088 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1954/2020 |
| Zoning | R-4 - Multi-family |
Amenities
Unit Amenities
- Air Conditioning
- Kitchen
- Refrigerator
- Oven
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | - | - |
| 2+1 | 1 | - | - |
| 3+2 | 1 | - | - |
1 1
Walk Score®
Very Walkable (72)
Property Taxes
| Parcel Number | 139-13-410-014 | Improvements Assessment | $35,100 (2026) |
| Land Assessment | $45,500 (2026) | Total Assessment | $80,600 (2026) |
Property Taxes
Parcel Number
139-13-410-014
Land Assessment
$45,500 (2026)
Improvements Assessment
$35,100 (2026)
Total Assessment
$80,600 (2026)
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2536 Carroll 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.