OFF_MARKETNeutral Deal4 days on market

4941 Elkin Creek Ave

4941 Elkin Creek Ave, Las Vegas, NV 89131, Las Vegas, NV 89131
$550,000
Zestimate®:$545,000

Listing Price

Property image 1
4941 Elkin Creek Ave, Las Vegas, NV 89131
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$430k
Zestimate®
$545k
Market Rate
Lot Size
5,663 sqft
Rent Estimate
$3,050/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Kitty Mcdonough Ward Elementary School

PK-5
0.5 mi away
6

Anthony Saville Middle School

6-8
1.4 mi away
6

Shadow Ridge High School

9-12
0.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.55%
Total ROI
17.4%
Cash Flow
$-239/mo
DSCR
0.91
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-26Sold$545,000$195
2026-08-21Contingent$550,000$197
2026-08-21Pending sale$550,000$197
2026-08-21Listed for sale$550,000$197
2026-07-25Contingent$550,000$197
2026-07-21Listed for sale$550,000$197
2026-07-21Contingent$550,000$197
2026-07-09Listed for sale$550,000$197
2016-08-04Sold$299,900$107
2016-05-30Pending sale$299,900$107
2016-05-27Listed for sale$299,900$107
2012-12-18Sold$201,000$72
2012-08-24Listing removed$199,800$72
2012-08-14Listed for sale$199,800$72
2012-04-13Sold$160,750$58
2012-02-25Price change$171,000$61
2012-01-20Listed for sale$190,000$68
2012-01-06Sold$209,807$75
2011-05-10Sold$209,807$75
2009-05-14Sold$195,000$70
2009-01-02Sold$229,000$82
2006-01-09Sold$450,000$161
2003-09-19Sold$227,553$82

Tax History

YearProperty TaxTax Assessment
2026$3,304.54$150,586
2025$3,059.67$152,329
2024$2,833.65$146,710
2023$2,624.02$128,612
2022$2,429.86$120,436
2021$2,255.72$118,936
2020$2,113.57$114,393
2019$2,016.87$107,030
2018$1,886.67$107,030
2017$1,886.67$100,094
2016$1,886.67$84,160
2015$1,882.6$66,921
2014$1,827.46$58,510
2013$0$58,510
2012$0$52,513
2011$0$58,963
2010$0$59,365
2009$0$81,631
2008$0$81,631
2007$0$131,213
2006$0$125,855
2005$0$95,963
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,791
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $550,000Rent Basis: Observed Comp Model ($3,050/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.31%

NOI: $23,681/yr

Cash-on-Cash Yield
-8.4%

On $126,500 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.6% of basis)-$215/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,077/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,050/mo
Less: Operating Expenses-$1,077/mo
Net Operating Income (NOI)+$1,973/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-880/mo
$-10,565/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.