Juniper Plan · Las Vegas, NV 89110

$128,900

3 bd · 2.0 ba · 1,123 sqft · Manufactured · 91 Days on market

Good condition ↓ 8% since listing

---

Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +24.3/30.0
• DSCR +7.9/10.0
• ARV discount +7.5/15.0
• 1% rule +6.3/10.0
• Livability +4.0/5.0
• Condition / age +4.0/5.0
• Rent growth +2.9/5.0
• Schools +2.6/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

Key facts

• Gated community
• Fitness center
• Billiards

Tags

• GATED COMMUNITY
• RESORT STYLE AMENITIES
• HEATED POOL
• FITNESS CENTER
• LIBRARY
• BILLIARDS

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $129k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $260 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $129k).
• Recommended offer: $117k (9.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 80/100 on livability (#2 in NV, #1,723 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
• Clark County School District (urban): math 21% / reading 39% proficiency, ranked #11 of 17 in NV (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising (+1.8%/yr); 260 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 14,754 units permitted in Clark County in 2024 (2,301 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $891 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Clark County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 91 days — a 9% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $11k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $117,299 (9.0% below list)

Questions for the listing agent

1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.13% ✓
• Cap rate: 8.72%
• Cash-on-cash: 8.65%
• DSCR: 1.39
• GRM: 7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.78% rent growth · sell at horizon

5-year hold

• IRR: -4.5%
• Equity multiple: 0.83×
• Total profit: $-6,057
• Equity at exit: $19,219

10-year hold

• IRR: 3.7%
• Equity multiple: 1.25×
• Total profit: $9,083
• Equity at exit: $11,145

Cash invested: $36,092 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 71 Landlord-Friendly
• State Nevada: 71 Landlord-Friendly · R+1
• County: — inherits STATE
• City: — inherits STATE

7-day pay-or-quit; Clark County (Vegas) had pandemic backlogs; generally landlord-friendly but courts slow.

Methodology + full state rankings →

ZIP-level market 89110

• Rents YoY: 1.8%
• Active inventory: 260
• Price-to-rent: 7.4×

Monthly cashflow live

• Estimated rent: $1,457 high
• Mortgage (P&I): −$676
• Tax est. 1.5%: −$161 /mo · $1,934/yr
• Insurance: −$54
• HOA: −$0
• Vacancy / Maint / Mgmt: −$306
• Net cashflow: $260

Break-even live

Break-even rent $1,128

Max offer price $128,900

Occupancy floor 77%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $32,225
• Closing costs: $3,867
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1111 N Lamb Blvd #125 Las Vegas, NV	2.0	2.0	1076	$1,299	$1.21	17d	1	0.04mi
1111 N Lamb Blvd #209 Las Vegas, NV	3.0	2.0	1310	$1,399	$1.07	3d	1	0.04mi
894 Rhinegold Way Las Vegas, NV	2.0	1.5	1116	$1,340	$1.20	44d	1	0.17mi
882 Ripple Way Las Vegas, NV	2.0	1.5	1116	$1,499	$1.34	24d	1	0.17mi
870 Flagstone Way Las Vegas, NV	2.0	1.5	1102	$1,450	$1.32	24d	1	0.19mi
1492 N Lamb Blvd Las Vegas, NV	1.0–2.0	1.0	739	$1,529	$2.07	2d	9	0.29mi
917 Bridgewater St Las Vegas, NV	2.0	1.0	749	$1,050	$1.40	44d	1	0.35mi
4302 Lynnann Dr Las Vegas, NV	2.0	1.5	952	$1,350	$1.42	44d	1	0.38mi
4156 Abrams Ave Las Vegas, NV	3.0	2.0	1005	$1,700	$1.69	44d	1	0.42mi
1440 Jamielinn Ln #102 Las Vegas, NV	2.0	2.0	1047	$1,150	$1.10	4d	1	0.42mi
1700 N Lamb Blvd Las Vegas, NV	2.0	2.0	989	$1,475	$1.49	8d	2	0.47mi
4105 Abrams Ave Las Vegas, NV	3.0	2.5	1400	$2,094	$1.50	44d	1	0.51mi
1400 Henry Ave Unit D Las Vegas, NV	2.0	1.0	898	$915	$1.02	44d	1	0.59mi
3980 E Owens Ave Unit 206 Las Vegas, NV	2.0	2.0	880	$1,400	$1.59	44d	1	0.65mi
3980 E Owens Ave Unit 122 Las Vegas, NV	2.0	2.0	880	$1,450	$1.65	44d	1	0.65mi
4770 E Owens Ave Las Vegas, NV	1.0–2.0	1.0–2.0	915	$1,559	$1.70	4d	10	0.67mi
4220 E Tonopah Ave Apt 204 Las Vegas, NV	2.0	1.0	900	$1,000	$1.11	44d	1	0.67mi
4160 E Tonopah Ave Unit 4160 Tonopah 115 Las Vegas, NV	2.0	1.0	803	$1,200	$1.49	22d	1	0.70mi
4181 Terrestrial Dr Unit 120 Las Vegas, NV	2.0	1.0	803	$1,050	$1.31	44d	1	0.71mi
4181 Terrestrial Ln Las Vegas, NV	2.0	1.0	803	$1,100	$1.37	44d	1	0.71mi
3972 Danny Melamed Ave #102 Las Vegas, NV	2.0	2.0	895	$985	$1.10	44d	1	0.72mi
1517 Frank Aved St #202 Las Vegas, NV	2.0	2.0	895	$1,025	$1.15	15d	1	0.72mi
571 Roxella Ln Unit C Las Vegas, NV	2.0	1.5	1008	$1,250	$1.24	44d	1	0.72mi
1858 Dwarf Star Dr Unit 233 Las Vegas, NV	2.0	1.0	800	$1,200	$1.50	24d	1	0.73mi
4521 E Bonanza Rd Las Vegas, NV	1.0–2.0	1.0–2.0	897	$1,827	$2.04	2d	14	0.74mi
3961 Danny Melamed Ave #201 Las Vegas, NV	2.0	2.0	895	$999	$1.12	44d	1	0.74mi
628 Triest Ct Apt D Las Vegas, NV	2.0	1.0	731	$950	$1.30	8d	1	0.75mi
3956 Danny Melamed Ave #101 Las Vegas, NV	2.0	2.0	895	$1,050	$1.17	8d	1	0.77mi
3956 Danny Melamed Ave #101 Las Vegas, NV	2.0	2.0	895	$1,050	$1.17	2d	1	0.77mi
1835 Lincoln Rd Las Vegas, NV	4.0	3.0	1452	$1,975	$1.36	12d	1	0.79mi
1824 Fulstone Way Unit 2 Las Vegas, NV	2.0	1.0	880	$1,200	$1.36	18d	1	0.84mi
5024 Broken Sound Dr Las Vegas, NV	1.0–3.0	1.0–2.0	968	$1,735	$1.79	44d	1	0.84mi
5024 Broken Sound Dr Las Vegas, NV	1.0–3.0	1.0–2.0	968	$1,876	$1.94	2d	13	0.84mi
4000 E Bonanza Rd Las Vegas, NV	1.0–2.0	1.0–2.0	850	$1,525	$1.79	4d	7	0.84mi
1690 N Lamont St Apt 110 Las Vegas, NV	2.0	2.0	984	$1,200	$1.22	44d	1	0.86mi
1998 Dwarf Star Dr Unit 1041 Las Vegas, NV	2.0	1.0	803	$1,150	$1.43	2d	1	0.86mi
4162 Orbit Ave Unit 2055 Las Vegas, NV	2.0	1.0	803	$1,000	$1.25	24d	1	0.90mi
420 Martha St Las Vegas, NV	3.0	1.5	995	$1,695	$1.70	8d	1	1.00mi
5025 Kell Ln Las Vegas, NV	2.0	2.0	983	$1,550	$1.58	24d	1	1.00mi
3630 E Owens Ave Las Vegas, NV	2.0–3.0	1.0–2.0	924	$1,579	$1.71	2d	28	1.06mi

Listing history 10 events

1. 2026-06-03
   days on market $128,900 Active 91 DOM
2. 2026-06-02
   days on market $128,900 Active 90 DOM
3. 2026-06-01
   days on market $128,900 Active 89 DOM
4. 2026-05-31
   days on market $128,900 Active 88 DOM
5. 2026-05-20
   price $128,900 921-char remark

   Show marketing remark (921 chars)

   55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

6. 2026-03-11
   price $129,900 921-char remark

   Show marketing remark (921 chars)

   55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

7. 2026-03-05
   status Active 921-char remark

   Show marketing remark (921 chars)

   55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

8. 2026-03-05
   price $134,900 921-char remark

   Show marketing remark (921 chars)

   55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

9. 2026-03-04
   historical 921-char remark

   Show marketing remark (921 chars)

   55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

10. 2026-03-03
    listed $139,900 Active 921-char remark

    Show marketing remark (921 chars)

    55+ age qualified community. Home Available. Live in a quiet, well-maintained neighborhood! This 3 bed/2 bath home was manufactured in 2024, and has 1123.20 sq. ft. of living space. Call us today to schedule a showing and see all the benefits of living in Villa Borega, a professionally managed community. This one won't last long! Call [phone] today to view your piece of paradise! Villa Borega is a gated, 55+ community with resort style amenities including a heated pool & spa, fitness center, library, billiards and a gated dog park for your furry friends. Villa Borega has a furnished clubhouse with kitchen for community and private events. Villa Borega is an active community with many resident events throughout the year. We look forward to your becoming a part of the friendly Villa Borega community! Move in promotion and pricing only available for New Move ins. Dealer: Realty Systems Nevada, Inc.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌡 Heat 8/10 Severe
• 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,484
• − Mortgage interest: −$7,220
• − Property taxes: −$1,934
• − Insurance: −$644
• − Repairs & maintenance: −$1,399
• − Management: −$1,399
• − Depreciation: −$3,750
• Taxable income: $1,139
• Est. tax owed @ 24.0%: −$273
• After-tax cash flow: $2,850/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This 3-bedroom, 2-bathroom home in Villa Borega is in good condition with modern finishes and a quiet neighborhood. It has potential for further improvements to increase its value.

Value-add opportunities

• Both Landscaping and irrigation system — Improving the landscaping will enhance curb appeal and increase both resale and rental value.
• Both Painting exterior — Fresh paint can improve the home's appearance and increase its value.
• Both Landscaping and irrigation system — Improving the landscaping will enhance curb appeal and increase both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

• Both Landscaping and irrigation system — Improving the landscaping will enhance curb appeal and increase both resale and rental value. ↑
• Both Painting exterior — Fresh paint can improve the home's appearance and increase its value. ↑
• Both Landscaping and irrigation system — Improving the landscaping will enhance curb appeal and increase both resale and rental value. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Clark County School District
• NCES district ID: 3200060
• Math proficiency: 21% ▼ -13.00%
• Reading proficiency: 39% ▼ -8.00%
• Median HH income: $53,611
• Composite: 26.48/100
• National rank: #7211
• State rank: #11 of 17 in NV

Livability — Las Vegas

• Score: 80/100
• State rank: #2
• US rank: #1723

Category grades

Amenities A+ Commute A+ Cost of living C+ Crime F Employment C Housing A+ Health & safety B+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Las Vegas, NV
• County: Clark County · 2,306,105 people
• City population: 1,643,591
• Metro: Las Vegas-Henderson-Paradise, NV
• Population (ZIP): 69,107
• Household income: $61,001
• Rent vs Own: 45.5% rent · 54.5% own
• Severe rent burden: 3134.0

Population outlook (Clark County) Hauer SSP2

• Today (2025): 2,504,101 people
• By 2030: 2,693,770 · +7.6%
• By 2040: 3,061,208 · +22.2%
• By 2050: 3,400,072 · +35.8%
• By 2075: 4,139,522 · +65.3%
• By 2100: 4,596,916 · +83.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.55)
• Race & ethnicity: Hispanic / Latino 63% White 20% Two or more races 18% Black 8% Asian 5% Native American 2%
• Hispanic origin (detail): Mexican 52% Cuban 3%
• Common ancestry: Lithuanian 1% Italian 1% Romanian 1%
• Foreign-born: 31% · Canada
• Languages at home: 42% English-only · Spanish 53% Tagalog/Filipino 2% Other Asian/Pacific 1%

Political lean MEDSL · Clark

• 2024 margin: Toss-up / Even · D 50.4% · R 47.8% · Other 1.7%
• 2008→2024 swing: -16.5pp toward R · 2008: 19.1pp · 2024: 2.6pp
• All cycles: 2024: D+2.6 2020: D+9.3 2016: D+10.7 2012: D+14.5 2008: D+19.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -165.11%
• Current HPI: 299.1815
• Rent YoY: ▲ 1.78%
• Metro: Las Vegas-Henderson-Paradise, NV
• State GDP YoY: ▲ 3.08%
• F500 in state: 6

Industry mix (Fortune 500 HQ in NV)

Industry	F500 HQs	Revenue
▸Hotels / Casinos	3	$36B

Price history

-7.9% since first listed

6 events — show timeline

• 2026-05-20 Price Changed $128,900 Zillow
• 2026-03-11 Price Changed $129,900 Zillow
• 2026-03-05 Relisted — Zillow
• 2026-03-05 Price Changed $134,900 Zillow
• 2026-03-04 Delisted — Zillow
• 2026-03-03 Listed $139,900 Zillow