OFF_MARKETGood Deal5 days on market

2140 Willowbury Dr Unit C

2140 Willowbury Dr Unit C, Las Vegas, NV 89108, Las Vegas, NV 89108
$195,000
Zestimate®:$187,300

Listing Price

Property image 1
2140 Willowbury Dr Unit C, Las Vegas, NV 89108
Loc: Las Vegas, NV
Days Listed
5
Tax Assessed
$115k
Zestimate®
$187k
Market Rate
Lot Size
900 sqft
Rent Estimate
$1,434/mo
Est. Cash Flow base
Type
townhouse

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

Lilly & Wing Fong Elementary School

PK-5
0.1 mi away
4

J Harold Brinley Middle School

6-8
0.6 mi away
3

Cimarron Memorial High School

9-12
1 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
7.27%
Total ROI
26.0%
Cash Flow
$195/mo
DSCR
1.20
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
2026-09-04Pending sale$189,000$210
2026-08-14Listed for sale$189,000$210
2026-08-08Pending sale$189,000$210
2026-07-23Price change$189,000$210
2026-07-08Listed for sale$195,000$217
2018-05-18Sold$134,900$150
2009-06-17Sold$44,900$50
2008-12-10Sold$50,560$56
2005-08-29Sold$158,000$176

Tax History

YearProperty TaxTax Assessment
2026$705.45$40,363
2025$684.69$41,146
2024$1,929.41$43,360
2023$646.01$38,848
2022$598.37$33,105
2021$555.17$33,679
2020$806.35$31,375
2019$496.09$24,749
2018$464.18$24,749
2017$464.18$23,804
2016$464.18$23,427
2015$447.47$19,215
2014$447.47$13,871
2013$0$13,871
2012$0$12,857
2011$0$15,642
2010$0$15,148
2009$0$25,499
2008$0$25,499
2007$0$48,198
2006$0$39,477
2005$0$28,067
2004$0$24,854
2003$0$23,023
2002$0$23,030
2001$0$22,340
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
900
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: $195,000Rent Basis: Observed Comp Model ($1,434/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: $11,358/yr

Cash-on-Cash Yield
-1.7%

On $44,850 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+85.5%

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)-$58/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$72/mo
Repairs & Maintenance (10% of rent)-$143/mo
Property Management (8% of rent)-$115/mo
Total Pure Operating Expenses-$487/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,434/mo
Less: Operating Expenses-$487/mo
Net Operating Income (NOI)+$947/mo
Less: Debt Service (30yr @ 6.75%)-$1,012/mo
Net Cash Flow
$-65/mo
$-784/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.