OFF_MARKETNeutral Deal4 days on market

9225 Black Diamond St

9225 Black Diamond St, Las Vegas, NV 89178, Las Vegas, NV 89178
$464,999

Listing Price

Property image 1
9225 Black Diamond St, Las Vegas, NV 89178
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$427k
Lot Size
3,485 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.

8

Tyrone Thompson Elementary School

PK-5
1.6 mi away
9

Gunderson Barry and June Middle School

6-8
2.9 mi away
4

Sierra Vista High School

9-12
2.8 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
6.49%
Total ROI
99.9%
Cash Flow
$102/mo
DSCR
1.04
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
2026-09-03Price change$449,999$221
2026-07-09Listed for sale$464,999$229
2022-10-24Listing removed$0
2022-06-02Pending sale$480,000$236
2022-05-31Sold$487,000$239
2022-05-02Pending sale$480,000$236
2022-04-23Listed for sale$480,000$236
2018-09-11Sold$320,825$158

Tax History

YearProperty TaxTax Assessment
2026$3,849.86$149,293
2025$3,737.51$150,417
2024$3,629.16$138,310
2023$3,523.59$125,207
2022$3,421.03$116,543
2021$3,380.18$115,172
2020$3,188.51$108,820
2019$494.49$16,800
2018$0$16,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,034
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: $464,999Rent Basis: Modeled Estimate ($3,720/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $136/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.49%

NOI: $30,181/yr

Cash-on-Cash Yield
1.1%

On $106,950 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.9%

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)-$213/mo
Homeowner / Hazard Insurance-$136/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$372/mo
Property Management (8% of rent)-$298/mo
Total Pure Operating Expenses-$1,205/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,720/mo
Less: Operating Expenses-$1,205/mo
Net Operating Income (NOI)+$2,515/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$102/mo
$1,228/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.