OFF_MARKETRisky Deal3 days on market

1884 Misty Glade Dr

1884 Misty Glade Dr, Las Vegas, NV 89119, Las Vegas, NV 89119
$399,999
Zestimate®:$390,000

Listing Price

Property image 1
1884 Misty Glade Dr, Las Vegas, NV 89119
Loc: Las Vegas, NV
Days Listed
3
Tax Assessed
$208k
Zestimate®
$390k
Market Rate
Lot Size
3,920 sqft
Rent Estimate
$1,943/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
1.4 mi away
5

Jack Lund Schofield Middle School

6-8
1.9 mi away
6

Silverado High School

9-12
2.4 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
3.82%
Total ROI
42.0%
Cash Flow
$-801/mo
DSCR
0.61
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
2026-08-10Sold$390,000$306
2026-07-16Pending sale$399,999$313
2026-07-10Listed for sale$399,999$313
2021-05-13Sold$315,000$247
2018-12-20Sold$273,000$214
2018-11-19Pending sale$274,500$215
2018-11-09Listed for sale$274,500$215
2018-08-31Sold$180,000$141
2011-10-24Sold$100,000$78
2011-05-06Price change$112,900$88
2011-04-28Listed for sale$119,900$94
2006-06-30Sold$285,000$223
2002-07-30Sold$143,000$112
1998-03-30Sold$114,000$89

Tax History

YearProperty TaxTax Assessment
2026$1,387.76$72,947
2025$1,347.12$73,844
2024$1,308.39$69,175
2023$1,270.42$62,153
2022$1,233.49$58,793
2021$1,197.01$56,709
2020$1,121.34$54,690
2019$1,814.96$50,102
2018$1,275.28$50,103
2017$1,275.28$50,178
2016$1,275.28$46,730
2015$1,272.3$39,818
2014$967.03$31,990
2013$0$31,990
2012$0$33,204
2011$0$40,326
2010$0$43,782
2009$0$55,932
2008$0$55,932
2007$0$83,257
2006$0$79,601
2005$0$48,647
2004$0$40,107
2003$0$38,570
2002$0$36,900
2001$0$33,370
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,276
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: $399,999Rent Basis: Observed Comp Model ($1,943/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $117/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.82%

NOI: $15,299/yr

Cash-on-Cash Yield
-10.4%

On $92,000 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+42.0%

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)-$104/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$194/mo
Property Management (8% of rent)-$155/mo
Total Pure Operating Expenses-$668/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,943/mo
Less: Operating Expenses-$668/mo
Net Operating Income (NOI)+$1,275/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-801/mo
$-9,607/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.

1884 Misty Glade Dr | Las Vegas, NV | Haven AI Analysis | Haven by ScoutHavens