OFF_MARKETRisky Deal4 days on market
11277 Emerald Pine Ln
11277 Emerald Pine Ln, Las Vegas, NV 89138, Las Vegas, NV 89138
11277 Emerald Pine Ln, Las Vegas, NV 89138
Loc: Las Vegas, NV
Days Listed
4
Tax Assessed
$337k
Zestimate®
$468k
3% Under Valued
Lot Size
3,485 sqft
Rent Estimate
$2,180/mo
Est. Cash Flow base
Type
townhouse
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
3.63%
Total ROI
37.8%
Cash Flow
$-984/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: $455,000Rent Basis: Observed Comp Model ($2,180/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $133/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.63%
NOI: $16,528/yr
Cash-on-Cash Yield
-11.3%
On $104,650 invested
DSCR Ratio
0.58x
Negative debt coverage
5-Yr Leveraged ROI
+37.8%
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)-$168/mo
Homeowner / Hazard Insurance-$133/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$218/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$803/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,180/mo
Less: Operating Expenses-$803/mo
Net Operating Income (NOI)+$1,377/mo
Less: Debt Service (30yr @ 6.75%)-$2,361/mo
Net Cash Flow
$-984/mo
$-11,803/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Las Vegas.