OFF_MARKETExcellent Deal5 days on market

11288 Rebel Dome Ct

11288 Rebel Dome Ct, Las Vegas, NV 89141, Las Vegas, NV 89141
$1,799,999

Listing Price

Property image 1
11288 Rebel Dome Ct, Las Vegas, NV 89141
Loc: Las Vegas, NV
Days Listed
5
Tax Assessed
$1260k
Lot Size
0.27 acres
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

Charles & Phyllis Frias Elementary School

PK-5
0.5 mi away
7

Lois & Jerry Tarkanian Middle School

6-8
1.6 mi away
5

Desert Oasis High School

9-12
0.9 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
7.73%
Total ROI
28.3%
Cash Flow
$2,499/mo
DSCR
1.27
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
2026-08-18Price change$1,709,999$480
2026-07-08Listed for sale$1,799,999$505
2025-07-03Listing removed$6,950$2
2025-05-07Listed for rent$6,950$2
2023-03-23Listing removed$0
2023-02-16Listed for rent$6,950$2
2021-06-08Sold$938,911$263

Tax History

YearProperty TaxTax Assessment
2026$12,933.64$440,901
2025$12,511.02$426,501
2024$11,595.42$346,054
2023$9,412.79$320,844
2022$9,082.89$84,000
2021$2,465.97$84,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,564
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: $1,799,999Rent Basis: Modeled Estimate ($14,400/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $525/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.62%

NOI: $119,198/yr

Cash-on-Cash Yield
1.7%

On $414,000 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.8%

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)-$630/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$720/mo
Repairs & Maintenance (10% of rent)-$1,440/mo
Property Management (8% of rent)-$1,152/mo
Total Pure Operating Expenses-$4,467/mo
Net Investor Cash Flow
Gross Scheduled Rent+$14,400/mo
Less: Operating Expenses-$4,467/mo
Net Operating Income (NOI)+$9,933/mo
Less: Debt Service (30yr @ 6.75%)-$9,340/mo
Net Cash Flow
$593/mo
$7,120/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.