OFF_MARKETExcellent Deal4 days on market

6501 Mimosa Valley St

6501 Mimosa Valley St, Las Vegas, NV 89131, Las Vegas, NV 89131
$750,000
Zestimate®:$750,500$500 Under Market

Listing Price

Property image 1
6501 Mimosa Valley St, Las Vegas, NV 89131
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$651k
Zestimate®
$751k
0% Under Valued
Lot Size
0.30 acres
Rent Estimate
$3,344/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.

7

Kay Carl Elementary School

PK-5
1 mi away
6

Anthony Saville Middle School

6-8
2.3 mi away
6

Shadow Ridge High School

9-12
2.8 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
7.44%
Total ROI
26.9%
Cash Flow
$857/mo
DSCR
1.23
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
2026-08-19Sold$750,000$248
2026-08-17Pending sale$750,000$248
2026-07-14Contingent$750,000$248
2026-07-09Listed for sale$750,000$248
2023-07-13Sold$705,000$233
2023-07-03Pending sale$715,000$236
2023-07-03Contingent$715,000$236
2023-06-29Listed for sale$715,000$236
2003-07-31Sold$309,179$102

Tax History

YearProperty TaxTax Assessment
2026$4,172.1$227,794
2025$4,050.37$237,606
2024$3,932.9$226,346
2023$3,818.49$201,483
2022$3,707.34$183,002
2021$3,598.81$181,548
2020$3,493.4$174,219
2019$3,391.72$152,904
2018$3,209.61$152,905
2017$3,209.61$154,491
2016$3,209.61$123,671
2015$3,203.61$94,813
2014$3,109.78$100,231
2013$0$100,231
2012$0$92,293
2011$0$95,581
2010$0$106,118
2009$0$144,519
2008$0$144,519
2007$0$209,290
2006$0$190,760
2005$0$129,640
2004$0$104,717
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,027
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: $750,000Rent Basis: Observed Comp Model ($3,344/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $219/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.25%

NOI: $24,366/yr

Cash-on-Cash Yield
-12.9%

On $172,500 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.5%

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)-$325/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,344/mo
Less: Operating Expenses-$1,314/mo
Net Operating Income (NOI)+$2,030/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-1,861/mo
$-22,334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.