OFF_MARKETGood Deal3 days on market

3442 Gulf Shores Dr

3442 Gulf Shores Dr, Las Vegas, NV 89122, Las Vegas, NV 89122
$269,995
Zestimate®:$274,700$4,705 Under Market

Listing Price

Property image 1
3442 Gulf Shores Dr, Las Vegas, NV 89122
Loc: Las Vegas, NV
Days Listed
3
Tax Assessed
$154k
Zestimate®
$275k
2% Under Valued
Lot Size
4,792 sqft
Rent Estimate
$1,852/mo
Est. Cash Flow base
Type
manufactured

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

Hal Smith Elementary School

PK-5
0.3 mi away
3

Kathleen & Tim Harney Middle School

6-8
2.9 mi away
2

Chaparral High School

9-12
1.6 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
6.28%
Total ROI
21.0%
Cash Flow
$47/mo
DSCR
1.03
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
2026-08-18Sold$274,000$155
2026-07-17Pending sale$274,000$155
2026-07-16Price change$274,000$155
2026-06-13Price change$269,995$153
2026-05-28Price change$274,995$156
2026-05-16Listed for sale$279,995$158
2026-03-13Sold$165,000$93
2026-01-28Pending sale$235,000$133
2025-12-31Listed for sale$235,000$133
2025-12-30Pending sale$235,000$133
2025-10-10Price change$235,000$133
2025-08-12Price change$250,000$141
2025-07-10Price change$258,000$146
2025-05-25Listed for sale$260,000$147
2025-04-02Listing removed$260,000$147
2025-03-05Listed for sale$260,000$147
1995-02-07Sold$75,000$42

Tax History

YearProperty TaxTax Assessment
2026$503.95$54,067
2025$438.6$49,496
2024$426.35$45,830
2023$416.42$39,407
2022$405.43$38,526
2021$434.62$36,835
2020$380.3$36,117
2019$369.58$32,601
2018$387.31$33,951
2017$387.31$31,611
2016$387.31$21,485
2015$385.12$19,308
2014$373.86$12,062
2013$0$12,062
2012$0$11,830
2011$0$29,443
2010$0$32,173
2009$0$38,115
2008$0$38,115
2007$0$41,642
2006$0$35,219
2005$0$31,455
2004$0$4,480
2003$0$5,250
2002$0$6,690
2001$0$7,410
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,768
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: $269,995Rent Basis: Observed Comp Model ($1,852/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.55%

NOI: $14,986/yr

Cash-on-Cash Yield
-2.9%

On $62,099 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+79.5%

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)-$77/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$93/mo
Repairs & Maintenance (10% of rent)-$185/mo
Property Management (8% of rent)-$148/mo
Total Pure Operating Expenses-$603/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,852/mo
Less: Operating Expenses-$603/mo
Net Operating Income (NOI)+$1,249/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$-152/mo
$-1,826/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.