OFF_MARKETRisky Deal6 days on market
6434 Turnbridge St
6434 Turnbridge St, Las Vegas, NV 89166, Las Vegas, NV 89166
6434 Turnbridge St, Las Vegas, NV 89166
Loc: Las Vegas, NV
Days Listed
6
Tax Assessed
$431k
Zestimate®
$501k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$2,434/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
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
3.59%
Total ROI
36.9%
Cash Flow
$-1,109/mo
DSCR
0.58
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: $505,000Rent Basis: Observed Comp Model ($2,434/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $147/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.59%
NOI: $18,139/yr
Cash-on-Cash Yield
-11.5%
On $116,150 invested
DSCR Ratio
0.58x
Negative debt coverage
5-Yr Leveraged ROI
+36.9%
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)-$216/mo
Homeowner / Hazard Insurance-$147/mo
Vacancy Reserve (5% of rent)-$122/mo
Repairs & Maintenance (10% of rent)-$243/mo
Property Management (8% of rent)-$195/mo
Total Pure Operating Expenses-$922/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,434/mo
Less: Operating Expenses-$922/mo
Net Operating Income (NOI)+$1,512/mo
Less: Debt Service (30yr @ 6.75%)-$2,620/mo
Net Cash Flow
$-1,109/mo
$-13,305/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Las Vegas.