OFF_MARKETRisky Deal6 days on market

481 Las Alturas Ave

481 Las Alturas Ave, Las Vegas, NV 89123, Las Vegas, NV 89123
$979,990
Zestimate®:$934,200

Listing Price

Property image 1
481 Las Alturas Ave, Las Vegas, NV 89123
Loc: Las Vegas, NV
Days Listed
6
Tax Assessed
$814k
Zestimate®
$934k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$4,677/mo
Est. Cash Flow base
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

Charlotte Hill Elementary School

PK-5
0.4 mi away
5

Jack Lund Schofield Middle School

6-8
1.7 mi away
6

Silverado High School

9-12
2.1 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
3.56%
Total ROI
36.3%
Cash Flow
$-2,176/mo
DSCR
0.57
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
2026-08-12Price change$959,990$275
2026-07-06Price change$979,990$281
2026-05-11Price change$998,500$286
2026-04-27Listed for sale$999,500$286
2023-08-29Sold$800,000$229
2023-08-14Pending sale$869,900$249
2023-07-27Price change$869,900$249
2023-07-04Pending sale$875,000$251
2023-07-04Contingent$875,000$251
2023-07-03Listed for sale$875,000$251
2023-06-28Pending sale$875,000$251
2023-06-27Contingent$875,000$251
2023-06-16Price change$875,000$251
2023-05-04Listed for sale$899,000$258
2013-06-29Listing removed$360,000$103
2013-06-28Sold$360,000$103
2012-09-23Pending sale$360,000$103
2012-07-10Listed for sale$360,000$103
2007-06-14Sold$750,116$215

Tax History

YearProperty TaxTax Assessment
2026$5,174.4$284,726
2025$4,791.03$271,359
2024$4,436.76$265,195
2023$4,307.67$235,455
2022$4,182.27$192,254
2021$4,059.91$206,619
2020$3,941.07$168,994
2019$3,826.35$173,585
2018$3,620.88$173,585
2017$3,620.88$179,992
2016$3,620.88$157,327
2015$3,502.02$126,712
2014$3,502.02$115,859
2013$0$115,859
2012$0$131,785
2011$0$147,669
2010$0$158,197
2009$0$157,647
2008$0$196,195
2007$0$200,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,489
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: $979,990Rent Basis: Observed Comp Model ($4,677/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $286/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.56%

NOI: $34,902/yr

Cash-on-Cash Yield
-11.6%

On $225,398 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.3%

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)-$407/mo
Homeowner / Hazard Insurance-$286/mo
Vacancy Reserve (5% of rent)-$234/mo
Repairs & Maintenance (10% of rent)-$468/mo
Property Management (8% of rent)-$374/mo
Total Pure Operating Expenses-$1,768/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,677/mo
Less: Operating Expenses-$1,768/mo
Net Operating Income (NOI)+$2,909/mo
Less: Debt Service (30yr @ 6.75%)-$5,085/mo
Net Cash Flow
$-2,176/mo
$-26,117/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.