745 N Royal Crest Cir #157 · Paradise, NV
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $490 – $910
Heat risk 8/10 · Major
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +21.8/30.0
- 1% rule +10.0/10.0
- ARV discount +7.5/15.0
- DSCR +7.0/10.0
- Livability +3.8/5.0
- Schools +2.6/10.0
- Condition / age +2.5/5.0
- Rent growth +1.4/5.0
- Appreciation +0.0/10.0
$122,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
Key facts
- Tile countertops
- Balcony
- Gas fireplace
Tags
Property features AI
Finance
- Other: Annual tax amount listed (excluded from features per instructions)
- Financial info: Pets not allowed (per rental info)
- HOA & community: Part of Casablanca HOA; HOA fee $625 monthly; HOA covers association management, gas, sewer, and water; Pet restrictions; Senior community
Exterior
- Parking: Assigned covered parking; 1 parking space
- Security: Gated community; Guard
- Utilities: Cable available; No photovoltaics; Electric service available
- Home design: Resale property; Entry level: 5
- Construction: Resale / previously built (year built details: resale)
- Exterior features: Has view; No notable exterior features listed
Interior
- Kitchen: Tile countertops; Tile flooring; Dishwasher; Electric cooktop; Electric range; Garbage disposal; Microwave
- Bedrooms: 2 possible bedrooms; Bedroom with ceiling fan and closet (13 x 10); Bedroom with ceiling fan and closet (15 x 14)
- Flooring: Carpet; Ceramic tile; Luxury vinyl plank
- Bathrooms: 1 full bathroom; 1 three-quarter bathroom; Tub/shower combo
- Heating & cooling: Central electric heating; Electric cooling
- Interior features: Ceiling fans; Programmable thermostat; Unfurnished
- Laundry & utility: Electric dryer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $123k.
Deal economics
- At list price, monthly cash flow is $191 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $123k).
- Recommended offer: $121k (1.5% below list) — sets the bar for market timing.
Location & tenants
- Location reads 76/100 on livability (#10 in NV, #3,494 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A-, cost of living B; Watch: employment D+, schools F, crime D-.
- 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 falling (-4.4%/yr); 180 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 14,754 units permitted in Clark County in 2024 (2,301 in 5+ unit buildings).
- At $1,998/mo this rent would consume 59% of the median local household income ($41k/yr) (locally 2744% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $850 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 16 days — a 2% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
- 10 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Watch-outs: HOA is 31% of rent.
- 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.
Questions for the listing agent
- Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is D 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.63% ✓
- Cap rate
- 8.16%
- Cash-on-cash
- 6.67%
- DSCR
- 1.30
- GRM
- 5.1
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -11.1%
- Equity multiple
- 0.62×
- Total profit
- $-13,221
- Equity at exit
- $18,325
- IRR
- -10.2%
- Equity multiple
- 0.51×
- Total profit
- $-16,983
- Equity at exit
- $10,626
Cash invested: $34,412 (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
ZIP-level market 89169
- Home prices YoY
- -33.4%
- Rents YoY
- -4.4%
- Active inventory
- 180
- Price-to-rent
- 5.1×
Monthly cashflow live
- Estimated rent
- $1,998 high interval (Pro) →
- Mortgage (P&I)
- −$645
- Tax from tax record
- −$66 /mo · $798/yr
- Insurance
- −$51
- HOA
- −$625
- Vacancy / Maint / Mgmt
- −$420
- Net cashflow
- $191
Break-even live
Sensitivity live
| Price | -10% $261 | -5% $226 | +0% $191 | +5% $157 | +10% $122 |
|---|---|---|---|---|---|
| Rent | -10% $34 | -5% $112 | +0% $191 | +5% $270 | +10% $349 |
| Rate | -1.0pp $253 | -0.5pp $223 | base $191 | +0.5pp $160 | +1.0pp $127 |
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
- $30,725
- Closing costs
- $3,687
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 595 S Royal Crest Cir #18 Las Vegas, NV | 2.0 | 1.0 | 816 | $1,575 | $1.93 | 45d | 1 | 0.10mi |
| 544 Oakbrook Ln Las Vegas, NV | 2.0 | 1.5 | 1146 | $1,950 | $1.70 | 45d | 1 | 0.16mi |
| 3550 Paradise Rd Las Vegas, NV | 3.0 | 1.0–2.0 | 947 | $1,425 | $1.50 | 45d | 20 | 0.28mi |
| 3930 Paradise Rd Las Vegas, NV | 3.0 | 1.0–2.0 | 999 | $2,805 | $2.81 | 4d | 87 | 0.45mi |
| 3930 University Center Dr Las Vegas, NV | 2.0 | 2.0–3.0 | 1200 | $1,725 | $1.44 | 45d | 2 | 0.47mi |
| 900 E Desert Inn Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 1077 | $1,800 | $1.67 | 45d | 5 | 0.48mi |
| 3776 Howard Hughes Pkwy Las Vegas, NV | 3.0 | 1.0–2.5 | 1548 | $3,028 | $1.96 | 3d | 9 | 0.50mi |
| 818 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.5 | 1158 | $2,895 | $2.50 | 3d | 34 | 0.57mi |
| 3159 Bel Air Dr Las Vegas, NV | 2.0 | 2.0 | 1305 | $2,750 | $2.11 | 23d | 1 | 0.66mi |
| 3145 Bel Air Dr Las Vegas, NV | 2.0 | 2.0 | 1305 | $2,495 | $1.91 | 23d | 1 | 0.67mi |
| 1061 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 967 | $2,203 | $2.28 | 16d | 35 | 0.82mi |
| 350 E Desert Inn Rd Unit H203 Las Vegas, NV | 2.0 | 1.5 | 849 | $1,725 | $2.03 | 45d | 1 | 0.83mi |
| 2999 Bel Air Dr Las Vegas, NV | 2.0 | 2.0 | 1326 | $2,700 | $2.04 | 23d | 1 | 0.89mi |
| 260 E Flamingo Rd Las Vegas, NV | 2.0 | 2.0 | 1018 | $2,372 | $2.33 | 25d | 2 | 0.93mi |
| 260 E Flamingo Rd Las Vegas, NV | 2.0 | 2.0 | 1018 | $2,475 | $2.43 | 4d | 1 | 0.93mi |
| 260 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 881 | $2,295 | $2.60 | 45d | 4 | 0.93mi |
| 2831 Geary Pl #2909 Las Vegas, NV | 2.0 | 1.0 | 1112 | $1,899 | $1.71 | 45d | 1 | 0.94mi |
| 230 E Flamingo Rd #335 Las Vegas, NV | 1.0 | 1.0 | 727 | $1,600 | $2.20 | 45d | 1 | 0.94mi |
| 270 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 877 | $2,100 | $2.39 | 45d | 7 | 0.95mi |
| 1601 E Katie Ave Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 809 | $1,852 | $2.29 | 45d | 13 | 0.96mi |
| 210 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 833 | $2,100 | $2.52 | 45d | 6 | 0.99mi |
| 220 E Flamingo Rd Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 863 | $2,195 | $2.54 | 45d | 7 | 1.02mi |
| 1700 E Viking Rd Las Vegas, NV | 2.0 | 2.0 | 1085 | $1,662 | $1.53 | 45d | 3 | 1.05mi |
| 2777 Paradise Rd #708 Las Vegas, NV | 1.0 | 1.5 | 1179 | $2,400 | $2.04 | 9d | 1 | 1.08mi |
| 596 Tam O Shanter Las Vegas, NV | 2.0 | 2.0 | 1350 | $1,750 | $1.30 | 45d | 1 | 1.10mi |
| 322 Karen Ave Las Vegas, NV | 1.0–2.0 | 1.0–2.0 | 1109 | $3,500 | $3.15 | 5d | 3 | 1.19mi |
| 322 Karen Ave Las Vegas, NV | 1.0–2.0 | 1.5–2.0 | 1109 | $3,500 | $3.15 | 4d | 3 | 1.19mi |
| 222 Karen Ave #306 Las Vegas, NV | 1.0 | 2.0 | 814 | $2,300 | $2.83 | 45d | 1 | 1.21mi |
| 222 Karen Ave #1105 Las Vegas, NV | 1.0 | 1.5 | 814 | $1,990 | $2.44 | 45d | 1 | 1.21mi |
| 222 Karen Ave #3005 Las Vegas, NV | 1.0 | 1.5 | 814 | $2,400 | $2.95 | 25d | 1 | 1.21mi |
| 222 Karen Ave #2904 Las Vegas, NV | 1.0 | 1.5 | 814 | $2,200 | $2.70 | 3d | 1 | 1.21mi |
| 222 Karen Ave #1004 Las Vegas, NV | 1.0 | 1.5 | 814 | $2,300 | $2.83 | 25d | 1 | 1.21mi |
| 222 Karen Ave #4101 Las Vegas, NV | 2.0 | 2.0 | 1399 | $4,000 | $2.86 | 3d | 1 | 1.21mi |
| 222 Karen Ave #3203 Las Vegas, NV | 1.0 | 2.0 | 814 | $2,500 | $3.07 | 45d | 1 | 1.21mi |
| 1100 Tam O Shanter Las Vegas, NV | 2.0 | 2.0 | 1400 | $2,100 | $1.50 | 45d | 1 | 1.23mi |
| 2700 Las Vegas Blvd S Las Vegas, NV | 2.0 | 2.0–2.5 | 1283 | $2,792 | $2.18 | 13d | 4 | 1.31mi |
| 2700 Las Vegas Blvd S Las Vegas, NV | 1.0–2.0 | 1.0–2.5 | 1226 | $2,950 | $2.41 | 19d | 4 | 1.31mi |
| 511 E Sahara Ave Las Vegas, NV | 1.0–2.0 | 1.0 | 900 | $1,600 | $1.78 | 45d | 3 | 1.34mi |
| 205 E Harmon Ave Las Vegas, NV | 1.0–2.0 | 1.5–2.0 | 1182 | $1,950 | $1.65 | 45d | 5 | 1.40mi |
| 4386 Caliente St Las Vegas, NV | 2.0 | 2.0 | 1137 | $1,679 | $1.48 | 45d | 1 | 1.40mi |
HOA detail condo
- Monthly dues
- $625 · $7,500/yr
- Likely covers
- poolsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-21days on market $122,900 Active 16 DOM
-
2026-06-18days on market $122,900 Active 13 DOM
-
2026-06-17days on market $122,900 Active 12 DOM
-
2026-06-16days on market $122,900 Active 11 DOM
-
2026-06-15days on market $122,900 Active 10 DOM
-
2026-06-13days on market $122,900 Active 8 DOM
-
2026-06-10price $122,900 Active 4 DOM
-
2026-06-09days on market $125,000 Active 4 DOM
-
2026-06-08days on market $125,000 Active 3 DOM
-
2026-06-07days on market $125,000 Active 2 DOM
-
2026-06-03days on market $125,000 Active 340 DOM
-
2026-06-02days on market $125,000 Active 339 DOM
-
2026-06-01days on market $125,000 Active 338 DOM
-
2026-05-31days on market $125,000 Active 337 DOM
-
2026-05-07price $125,000 406-char remark
-
2026-04-21price $139,900 406-char remark
-
2026-03-18price $145,000 406-char remark
-
2026-03-05status Active 406-char remark
-
2026-03-04status Pending 406-char remark
-
2026-02-18price $152,900 406-char remark
-
2026-01-21price $156,900 406-char remark
-
2025-12-23price $159,900 406-char remark
-
2025-11-25price $174,900 406-char remark
-
2025-10-16price $184,900 406-char remark
-
2025-09-18price $188,000 406-char remark
-
2025-08-20price $195,000 406-char remark
-
2025-07-15price $199,900 406-char remark
-
2025-06-27$209,000 Active 406-char remark
-
2022-02-03soldstatus $175,000 Closed 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2022-02-03soldstatus $175,000
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2022-02-01status Pending 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2021-12-31historical Active Under Contract 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2021-12-22price $174,900 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2021-12-04status Active 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2021-11-19historical Active Under Contract 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2021-11-03$184,900 Active 649-char remark
Show marketing remark (649 chars)
Enjoy City and Mountain Views from this Clean, Well-Maintained Top-Floor Condo in the Beautiful Casablanca 55+ Guard-Gated Community Located Near the LV Convention Center. Wood Laminate throughout Living, Dining, and Bedrooms. Large Windows Provide Panoramic Views. Galley Kitchen with Full-Size Washer/Dryer and Stainless Steel Fridge. Cozy Up around the Fireplace in the cooler months and take advantage of the private Terrace Patio in the warmer months with a beverage from the Wet Bar. The Amenities are Plentiful! BBQ Area, Pool & Spa, Exercise Room, Tennis Court, and Clubhouse make this High-Rise Condo Adjacent to the Strip a Must-See!
-
2018-03-21soldstatus $110,000 Sold
-
2018-03-21soldstatus $110,000
-
2018-02-13status Pending
-
2018-02-05historical
-
2017-12-24status Active
-
2017-12-18status Pending
-
2017-12-08price $119,900
-
2017-10-22status Active
-
2017-10-16status Pending
-
2017-10-11price $122,899
-
2017-08-16price $122,900
-
2017-05-02price $124,899
-
2017-03-22$124,999 Active
-
2012-11-09soldstatus $42,800 Sold
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast NV · Resets to sale price
- Current annual tax
- $798 · $66/mo
- Projected year-2 tax
- $798 · $66/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 8/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,978
- − Mortgage interest
- −$6,884
- − Property taxes
- −$798
- − Insurance
- −$614
- − Repairs & maintenance
- −$1,918
- − Management
- −$1,918
- − HOA
- −$7,500
- − Depreciation
- −$3,575
- Taxable income
- $770
- Est. tax owed @ 24.0%
- −$185
- After-tax cash flow
- $2,112/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.
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 — Paradise
- Score
- 76/100
- State rank
- #10
- US rank
- #3494
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Paradise, NV
- County
- Clark County · 2,306,105 people
- City population
- 227,885
- Metro
- Las Vegas-Henderson-Paradise, NV
- Population (ZIP)
- 22,171
- Household income
- $40,904
- Rent vs Own
- Severe rent burden
- 2744.0
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
- Highly diverse neighborhood (Simpson 0.74)
- Race & ethnicity
- Hispanic / Latino 33% White 30% Black 23% Two or more races 13% Asian 9% Native American 2%
- Hispanic origin (detail)
- Mexican 21% Cuban 5%
- Common ancestry
- Iranian 1% Italian 1% Slovak 1%
- Foreign-born
- 30% · Canada, China
- Languages at home
- 59% English-only · Spanish 27% Tagalog/Filipino 4% Other Asian/Pacific 3%
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
- ▼ -136.91%
- Current HPI
- 272.6449
- Rent YoY
- ▼ -4.43%
- 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
-48.8% since first listed48 events — show timeline
- 2026-06-09 Price Changed $122,900 GLVAR
- 2026-06-05 Listing Removed — GLVAR
- 2026-06-05 Listed $125,000 GLVAR
- 2026-05-07 Price Changed $125,000 GLVAR
- 2026-04-21 Price Changed $139,900 GLVAR
- 2026-03-18 Price Changed $145,000 GLVAR
- 2026-03-05 Relisted — GLVAR
- 2026-03-04 Pending — GLVAR
- 2026-02-18 Price Changed $152,900 GLVAR
- 2026-01-21 Price Changed $156,900 GLVAR
- 2025-12-23 Price Changed $159,900 GLVAR
- 2025-11-25 Price Changed $174,900 GLVAR
- 2025-10-16 Price Changed $184,900 GLVAR
- 2025-09-18 Price Changed $188,000 GLVAR
- 2025-08-20 Price Changed $195,000 GLVAR
- 2025-07-15 Price Changed $199,900 GLVAR
- 2025-06-27 Listed $209,000 GLVAR
- 2022-02-03 Sold (Public Records) $175,000 Public Records
- 2022-02-03 Sold (MLS) $175,000 GLVAR
- 2022-02-01 Pending — GLVAR
- 2021-12-31 Contingent — GLVAR
- 2021-12-22 Price Changed $174,900 GLVAR
- 2021-12-04 Relisted — GLVAR
- 2021-11-19 Contingent — GLVAR
- 2021-11-03 Listed $184,900 GLVAR
- 2018-03-21 Sold (Public Records) $110,000 Public Records
- 2018-03-21 Sold (MLS) $110,000 GLVAR
- 2018-02-13 Pending — GLVAR
- 2018-02-05 Listing Removed — GLVAR
- 2017-12-24 Relisted — GLVAR
- 2017-12-18 Pending — GLVAR
- 2017-12-08 Price Changed $119,900 GLVAR
- 2017-10-22 Relisted — GLVAR
- 2017-10-16 Pending — GLVAR
- 2017-10-11 Price Changed $122,899 GLVAR
- 2017-08-16 Price Changed $122,900 GLVAR
- 2017-05-02 Price Changed $124,899 GLVAR
- 2017-03-22 Listed $124,999 GLVAR
- 2012-11-09 Sold (Public Records) $42,800 Public Records
- 2012-11-09 Sold (MLS) $42,800 GLVAR
- 2012-10-02 Contingent — GLVAR
- 2012-09-12 Price Changed $42,800 GLVAR
- 2012-08-07 Listed $44,789 GLVAR
- 2007-01-02 Sold (Public Records) $175,000 Public Records
- 2006-12-29 Sold (MLS) $175,000 GLVAR
- 2006-10-30 Listed $179,900 GLVAR
- 1994-12-22 Sold (Public Records) $64,000 Public Records
- 1993-02-05 Sold (Public Records) $240,000 Public Records
Property tax history
+0.2%/yrLatest (2025): $798 · +7.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…