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
- 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)
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.