OFF_MARKETNeutral Deal3 days on market
2108 Willowbury Dr Unit C
2108 Willowbury Dr Unit C, Las Vegas, NV 89108, Las Vegas, NV 89108
2108 Willowbury Dr Unit C, Las Vegas, NV 89108
Loc: Las Vegas, NV
Days Listed
3
Tax Assessed
$115k
Lot Size
4,826 sqft
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
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
6.44%
Total ROI
98.9%
Cash Flow
$36/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
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: $199,000Rent Basis: Modeled Estimate ($1,592/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.44%
NOI: $12,818/yr
Cash-on-Cash Yield
0.9%
On $45,770 invested
DSCR Ratio
1.03x
Tight qualification
5-Yr Leveraged ROI
+98.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.6% of basis)-$58/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$159/mo
Property Management (8% of rent)-$127/mo
Total Pure Operating Expenses-$524/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,592/mo
Less: Operating Expenses-$524/mo
Net Operating Income (NOI)+$1,068/mo
Less: Debt Service (30yr @ 6.75%)-$1,033/mo
Net Cash Flow
$36/mo
$427/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Las Vegas.