OFF_MARKETRisky Deal6 days on market

3879 Paint Ct

3879 Paint Ct, Las Vegas, NV 89122, Las Vegas, NV 89122
$369,000
Zestimate®:$367,600

Listing Price

Property image 1
3879 Paint Ct, Las Vegas, NV 89122
Loc: Las Vegas, NV
Days Listed
6
Tax Assessed
$278k
Zestimate®
$368k
Market Rate
Lot Size
4,356 sqft
Rent Estimate
$1,806/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

Cynthia Cunningham Elementary School

PK-5
0.6 mi away
3

Kathleen & Tim Harney Middle School

6-8
2.7 mi away
2

Chaparral High School

9-12
2.4 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
4.06%
Total ROI
10.0%
Cash Flow
$-617/mo
DSCR
0.67
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
2026-07-07Listed for sale$369,000$260
2026-05-26Listing removed$369,999$261
2026-03-15Price change$369,999$261
2026-02-27Price change$380,000$268
2026-01-28Listed for sale$390,000$275
2005-12-16Sold$260,895$184

Tax History

YearProperty TaxTax Assessment
2026$1,543.24$97,171
2025$1,498.08$96,942
2024$1,454.95$96,894
2023$1,412.71$87,184
2022$1,371.63$81,243
2021$1,331.13$79,443
2020$1,291.77$76,361
2019$1,254.22$70,381
2018$1,186.96$70,381
2017$1,186.96$62,112
2016$1,186.96$61,796
2015$1,149.22$51,675
2014$1,149.22$41,990
2013$0$41,990
2012$0$36,420
2011$0$37,565
2010$0$49,593
2009$0$62,689
2008$0$62,689
2007$0$84,243
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,420
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: $369,000Rent Basis: Observed Comp Model ($1,806/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $108/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.72%

NOI: $13,726/yr

Cash-on-Cash Yield
-10.9%

On $84,870 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+39.7%

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)-$139/mo
Homeowner / Hazard Insurance-$108/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$181/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$662/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,806/mo
Less: Operating Expenses-$662/mo
Net Operating Income (NOI)+$1,144/mo
Less: Debt Service (30yr @ 6.75%)-$1,915/mo
Net Cash Flow
$-771/mo
$-9,250/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.