OFF_MARKETExcellent Deal10 days on market

11152 Campsie Fells Ct

11152 Campsie Fells Ct, Las Vegas, NV 89141, Las Vegas, NV 89141
$1,400,000

Listing Price

Property image 1
11152 Campsie Fells Ct, Las Vegas, NV 89141
Loc: Las Vegas, NV
Days Listed
10
Tax Assessed
$937k
Lot Size
10,019 sqft
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

Evelyn Stuckey Elementary School

PK-5
0.9 mi away
7

Lois & Jerry Tarkanian Middle School

6-8
2.1 mi away
5

Desert Oasis High School

9-12
2.6 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
7.75%
Total ROI
28.4%
Cash Flow
$1,964/mo
DSCR
1.28
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
2026-07-03Listed for sale$1,400,000$266
2005-03-31Sold$643,850$122

Tax History

YearProperty TaxTax Assessment
2026$5,525.61$327,920
2025$5,364.45$323,240
2024$5,208.71$292,693
2023$5,057.14$259,818
2022$4,909.91$244,379
2021$4,766.35$222,199
2020$4,707.76$217,851
2019$4,492.24$223,430
2018$4,125.81$223,430
2017$4,125.81$206,080
2016$4,125.81$198,528
2015$4,064.38$145,320
2014$4,064.38$140,251
2013$0$140,251
2012$0$129,025
2011$0$142,225
2010$0$137,926
2009$0$169,449
2008$0$169,449
2007$0$253,258
2006$0$216,460
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
5,266
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: $1,400,000Rent Basis: Modeled Estimate ($11,200/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $408/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.64%

NOI: $92,971/yr

Cash-on-Cash Yield
1.8%

On $322,000 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+103.2%

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)-$468/mo
Homeowner / Hazard Insurance-$408/mo
Vacancy Reserve (5% of rent)-$560/mo
Repairs & Maintenance (10% of rent)-$1,120/mo
Property Management (8% of rent)-$896/mo
Total Pure Operating Expenses-$3,452/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,200/mo
Less: Operating Expenses-$3,452/mo
Net Operating Income (NOI)+$7,748/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$483/mo
$5,799/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.