Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
CORA Apartments 1701 N Rancho Dr Immeuble residentiel 30 lots 4 527 463 € (150 915 €/Lot) Taux de capitalisation 6,60 % Las Vegas, NV 89106



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 30 Multi-Family Units with Studios & 2 Bedroom Floor Plans
- Located in an Emerging Las Vegas Submarket
- Easy Access to US Route 95B & Interstate 15
- Significant Exterior & Interior Renovations, with Opportunity for Continued Improvements
- Within 0.5-Mile of a Major 73 Acre Mixed-Use Redevelopment
RÉSUMÉ ANALYTIQUE
The Holden Group of Marcus & Millichap, as the exclusive listing group, is pleased to present CORA Apartments, a 30- unit multi-family investment opportunity located in an emerging submarket of Las Vegas, NV. Situated on a 1.07-acre lot, the property includes two-story buildings with a diverse mix of studios and 2 bedroom floor plans.
The property is located within less than half a mile from a multiple major mixed-use and single-family housing developments. This includes a 73-acre redevelopment to the north of the property. The plans for this mixed-use redevelopment include retail, dining, an outdoor entertainment venue, a hotel, and housing. The project is envisioned to be a “family-oriented walkable community”, the first of its kind in the area.
Current ownership has invested in capital expenditures across the property over the past year, with significant exterior and interior upgrades. The exterior renovations include a complete repainting of the building with new signage and landscaping. The units feature modern upgrades such as vinyl plank flooring, white cabinets with white quartz countertops, and modern appliances.
CORA Apartments present a fantastic value-add opportunity with strong rent growth potential through continued renovations. Its proximity to the redevelopment site makes it an appealing choice for tenants seeking a comfortable and convenient living space in Las Vegas. Investors looking for a strong return on investment will find the property highly desirable due to its prime location and appealing unit mix.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent for a copy of the Offering Memorandum.*
The property is located within less than half a mile from a multiple major mixed-use and single-family housing developments. This includes a 73-acre redevelopment to the north of the property. The plans for this mixed-use redevelopment include retail, dining, an outdoor entertainment venue, a hotel, and housing. The project is envisioned to be a “family-oriented walkable community”, the first of its kind in the area.
Current ownership has invested in capital expenditures across the property over the past year, with significant exterior and interior upgrades. The exterior renovations include a complete repainting of the building with new signage and landscaping. The units feature modern upgrades such as vinyl plank flooring, white cabinets with white quartz countertops, and modern appliances.
CORA Apartments present a fantastic value-add opportunity with strong rent growth potential through continued renovations. Its proximity to the redevelopment site makes it an appealing choice for tenants seeking a comfortable and convenient living space in Las Vegas. Investors looking for a strong return on investment will find the property highly desirable due to its prime location and appealing unit mix.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent for a copy of the Offering Memorandum.*
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
413 321 €
|
206,93 €
|
| Autres revenus |
25 959 €
|
13,00 €
|
| Perte due à la vacance |
18 599 €
|
9,31 €
|
| Revenu brut effectif |
420 680 €
|
210,61 €
|
| Taxes |
16 833 €
|
8,43 €
|
| Frais d’exploitation |
105 207 €
|
52,67 €
|
| Total des frais |
122 040 €
|
61,10 €
|
| Résultat net d’exploitation |
298 640 €
|
149,51 €
|
BILAN FINANCIER (PRO FORMA - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 413 321 € |
| Annuel par m² | 206,93 € |
| Autres revenus | |
|---|---|
| Annuel | 25 959 € |
| Annuel par m² | 13,00 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 18 599 € |
| Annuel par m² | 9,31 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 420 680 € |
| Annuel par m² | 210,61 € |
| Taxes | |
|---|---|
| Annuel | 16 833 € |
| Annuel par m² | 8,43 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 105 207 € |
| Annuel par m² | 52,67 € |
| Total des frais | |
|---|---|
| Annuel | 122 040 € |
| Annuel par m² | 61,10 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 298 640 € |
| Annuel par m² | 149,51 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 4 527 463 € | Style d’appartement | De faible hauteur |
| Prix par lot | 150 915 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,43 ha |
| Taux de capitalisation | 6,60 % | Surface de l’immeuble | 1 997 m² |
| Multiplicateur du loyer brut | 10.31 | Occupation moyenne | 100% |
| Nb de lots | 30 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1985/2024 |
| Sous-type de bien | Appartement | ||
| Zonage | R-4 | ||
| Prix | 4 527 463 € |
| Prix par lot | 150 915 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,60 % |
| Multiplicateur du loyer brut | 10.31 |
| Nb de lots | 30 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,43 ha |
| Surface de l’immeuble | 1 997 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1985/2024 |
| Zonage | R-4 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Balcon
- Réfrigérateur
- Four
- Cuisinière
CARACTÉRISTIQUES DU SITE
- Laverie
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 10 | - | 41 |
| 2+2 | 20 | - | 79 |
1 1
TAXES FONCIÈRES
| Numéro de parcelle | 139-19-812-058 | Évaluation totale | 502 463 € |
| Évaluation du terrain | 181 965 € | Impôts annuels | 16 833 € (8,43 €/m²) |
| Évaluation des aménagements | 320 498 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
139-19-812-058
Évaluation du terrain
181 965 €
Évaluation des aménagements
320 498 €
Évaluation totale
502 463 €
Impôts annuels
16 833 € (8,43 €/m²)
Année d’imposition
2025
1 sur 20
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
CORA Apartments | 1701 N Rancho Dr
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
