OFF_MARKETRisky Deal12 days on market

4417 Inez Dr

4417 Inez Dr, Las Vegas, NV 89130, Las Vegas, NV 89130
$399,999
Zestimate®:$396,300

Listing Price

Property image 1
4417 Inez Dr, Las Vegas, NV 89130
Loc: Las Vegas, NV
Days Listed
12
Tax Assessed
$266k
Zestimate®
$396k
Market Rate
Lot Size
6,534 sqft
Rent Estimate
$2,603/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.

7

Ernest J. May Elementary School

PK-5
1.3 mi away
3

Theron L. Swainston Middle School

6-8
2.1 mi away
2

Cheyenne 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
5.26%
Total ROI
73.2%
Cash Flow
$-321/mo
DSCR
0.85
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
2026-08-04Listing removed$399,999$194
2026-07-23Listed for sale$399,999$194
2026-07-14Pending sale$399,999$194
2026-07-07Listed for sale$399,999$194
2026-07-04Pending sale$399,999$194
2026-07-01Listed for sale$399,999$194
2004-06-16Sold$321,000$156
2002-04-23Sold$178,000$86

Tax History

YearProperty TaxTax Assessment
2026$2,483.3$93,135
2025$2,393.7$94,546
2024$3,290.68$88,395
2023$1,924.56$78,230
2022$1,782.21$72,991
2021$1,654.37$71,794
2020$1,900.94$68,487
2019$1,761.6$63,246
2018$1,635.47$63,246
2017$1,635.47$62,390
2016$1,635.47$58,984
2015$1,627.74$51,035
2014$1,654.48$43,124
2013$0$43,124
2012$0$38,498
2011$0$44,962
2010$0$42,093
2009$0$61,356
2008$0$61,356
2007$0$97,096
2006$0$94,650
2005$0$79,940
2004$0$55,881
2003$0$53,092
2002$0$49,750
2001$0$47,670
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,064
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 ($2,603/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $117/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.26%

NOI: $21,051/yr

Cash-on-Cash Yield
-4.2%

On $92,000 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+73.2%

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)-$133/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$260/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$849/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,603/mo
Less: Operating Expenses-$849/mo
Net Operating Income (NOI)+$1,754/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-321/mo
$-3,855/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.