OFF_MARKETNeutral Deal4 days on market

1825 Shadow Mountain Pl

1825 Shadow Mountain Pl, Las Vegas, NV 89108, Las Vegas, NV 89108
$407,500
Zestimate®:$397,300

Listing Price

Property image 1
1825 Shadow Mountain Pl, Las Vegas, NV 89108
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$154k
Zestimate®
$397k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$2,062/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.

4

J T Mcwilliams Elementary School

PK-5
0.5 mi away
5

Robert O Gibson Middle School

6-8
1.3 mi away
1

Western High School

9-12
1.3 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
5.11%
Total ROI
15.2%
Cash Flow
$-324/mo
DSCR
0.84
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
2026-09-12Contingent$399,500$261
2026-08-19Price change$399,500$261
2026-07-09Listed for sale$407,500$266
2016-08-26Sold$147,500$96
2003-04-21Sold$135,000$88
1995-06-05Sold$114,000$75

Tax History

YearProperty TaxTax Assessment
2026$924.54$53,743
2025$897.4$55,648
2024$871.77$55,443
2023$846.52$43,882
2022$821.93$42,179
2021$797.44$40,167
2020$773.62$36,946
2019$751.16$36,640
2018$710.92$36,640
2017$710.92$35,929
2016$710.92$33,096
2015$687.58$29,437
2014$687.58$21,912
2013$0$21,912
2012$0$19,756
2011$0$28,324
2010$0$25,264
2009$0$37,190
2008$0$37,190
2007$0$58,955
2006$0$51,436
2005$0$38,595
2004$0$30,765
2003$0$30,454
2002$0$30,320
2001$0$29,020
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,530
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: $407,500Rent Basis: Observed Comp Model ($2,062/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $119/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.10%

NOI: $16,704/yr

Cash-on-Cash Yield
-9.3%

On $93,725 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.9%

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)-$77/mo
Homeowner / Hazard Insurance-$119/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$206/mo
Property Management (8% of rent)-$165/mo
Total Pure Operating Expenses-$670/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,062/mo
Less: Operating Expenses-$670/mo
Net Operating Income (NOI)+$1,392/mo
Less: Debt Service (30yr @ 6.75%)-$2,114/mo
Net Cash Flow
$-722/mo
$-8,670/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.