OFF_MARKETRisky Deal4 days on market

12260 Monument Hill Ave

12260 Monument Hill Ave, Las Vegas, NV 89138, Las Vegas, NV 89138
$1,249,999
Zestimate®:$1,202,800

Listing Price

Property image 1
12260 Monument Hill Ave, Las Vegas, NV 89138
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$827k
Zestimate®
$1203k
Market Rate
Lot Size
6,970 sqft
Rent Estimate
$5,311/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.

9

Billy and Rosemary Vassiliadis Elementary School

PK-5
0.6 mi away
9

Sig Rogich Middle School

6-8
1.7 mi away
8

Palo Verde High School

9-12
1.9 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
3.50%
Total ROI
7.2%
Cash Flow
$-2,671/mo
DSCR
0.58
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
2026-08-26Price change$1,249,999$395
2026-07-31Price change$1,274,999$403
2026-07-10Listed for sale$1,299,000$411
2021-01-08Sold$650,000$205
2021-01-06Contingent$665,000$210
2020-11-27Pending sale$665,000$210
2020-11-27Listing removed$3,095$1
2020-11-26Price change$3,095$1
2020-10-05Listed for rent$3,495$1
2020-09-13Price change$665,000$210
2020-09-01Price change$675,000$213
2020-08-11Price change$678,000$214
2020-07-31Listed for sale$698,000$221
2018-03-05Sold$733,707$232
2017-11-06Listing removed$585,000$185
2017-07-21Price change$585,000$185
2017-06-06Listed for sale$599,900$190
2013-09-30Sold$464,457$147

Tax History

YearProperty TaxTax Assessment
2026$7,603.25$289,376
2025$7,381.58$286,224
2024$7,167.09$254,115
2023$6,958.48$202,295
2022$6,190.82$192,027
2021$6,009.95$183,257
2020$5,736.67$177,938
2019$5,471.49$166,851
2018$5,250.28$166,851
2017$5,250.28$165,491
2016$5,250.28$163,105
2015$5,075.96$154,619
2014$5,075.96$22,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,164
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: $1,249,999Rent Basis: Observed Comp Model ($5,311/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $365/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.18%

NOI: $39,733/yr

Cash-on-Cash Yield
-13.3%

On $287,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.9%

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)-$413/mo
Homeowner / Hazard Insurance-$365/mo
Vacancy Reserve (5% of rent)-$266/mo
Repairs & Maintenance (10% of rent)-$531/mo
Property Management (8% of rent)-$425/mo
Total Pure Operating Expenses-$2,000/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,311/mo
Less: Operating Expenses-$2,000/mo
Net Operating Income (NOI)+$3,311/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-3,175/mo
$-38,099/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.

12260 Monument Hill Ave | Las Vegas, NV | Haven AI Analysis | Haven by ScoutHavens