OFF_MARKETGood Deal4 days on market

937 Boulder Mesa Dr Unit 201

937 Boulder Mesa Dr Unit 201, Las Vegas, NV 89128, Las Vegas, NV 89128
$188,500
Zestimate®:$188,500

Listing Price

Property image 1
937 Boulder Mesa Dr Unit 201, Las Vegas, NV 89128
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$113k
Zestimate®
$189k
Market Rate
Lot Size
912 sqft
Rent Estimate
$1,391/mo
Est. Cash Flow base
Type
condo

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.

2

Edythe & Lloyd Katz Elementary School

PK-5
1.3 mi away
6

Walter Johnson Junior High School

6-8
1.1 mi away
8

Palo Verde High School

9-12
3.6 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
6.81%
Total ROI
23.7%
Cash Flow
$117/mo
DSCR
1.12
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
2026-08-12Sold$188,500$207
2026-07-16Contingent$188,500$207
2026-07-09Listed for sale$188,500$207
2016-02-22Sold$75,000$82
2016-02-05Pending sale$80,000$88
2015-10-24Listed for sale$80,000$88
2013-01-31Sold$62,000$68
2013-01-11Listed for sale$60,000$66
2012-09-01Listing removed$55,000$60
2012-08-30Listed for sale$55,000$60
1996-03-26Sold$65,000$71

Tax History

YearProperty TaxTax Assessment
2026$831.03$39,671
2025$769.39$40,183
2024$713.02$42,559
2023$660.48$35,654
2022$611.76$33,504
2021$567.6$33,134
2020$531.45$30,695
2019$507.21$23,718
2018$474.58$23,718
2017$474.58$22,770
2016$474.58$21,807
2015$472.22$19,262
2014$458.42$14,446
2013$0$14,446
2012$0$13,145
2011$0$15,049
2010$0$14,237
2009$0$27,042
2008$0$27,042
2007$0$49,595
2006$0$43,540
2005$0$34,717
2004$0$22,628
2003$0$21,130
2002$0$21,400
2001$0$19,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
912
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: $188,500Rent Basis: Observed Comp Model ($1,391/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.82%

NOI: $10,973/yr

Cash-on-Cash Yield
-1.8%

On $43,355 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.4%

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)-$57/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$70/mo
Repairs & Maintenance (10% of rent)-$139/mo
Property Management (8% of rent)-$111/mo
Total Pure Operating Expenses-$477/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,391/mo
Less: Operating Expenses-$477/mo
Net Operating Income (NOI)+$914/mo
Less: Debt Service (30yr @ 6.75%)-$978/mo
Net Cash Flow
$-64/mo
$-764/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.