OFF_MARKETNeutral Deal39 days on market

5322 Sandstone Dr

5322 Sandstone Dr, Las Vegas, NV 89142, Las Vegas, NV 89142
$480,000
Zestimate®:$475,500

Listing Price

Property image 1
5322 Sandstone Dr, Las Vegas, NV 89142
Loc: Las Vegas, NV
Days Listed
39
Tax Assessed
$244k
Zestimate®
$476k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,944/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

Cyril Wengert Elementary School

PK-5
0.2 mi away
4

Duane D Keller Middle School

6-8
1.6 mi away
3

Las Vegas High School

9-12
1.5 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
5.10%
Total ROI
15.2%
Cash Flow
$-385/mo
DSCR
0.84
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
2026-08-28Listed for sale$480,000$293
2026-08-01Listing removed$485,000$296
2026-06-18Listed for sale$485,000$296
2004-08-31Sold$268,000$164
2002-08-22Sold$175,000$107

Tax History

YearProperty TaxTax Assessment
2026$1,756.04$85,466
2025$1,625.88$87,357
2024$1,506.07$86,015
2023$1,394.78$76,584
2022$1,291.67$72,731
2021$1,198.9$71,522
2020$1,123.11$67,478
2019$1,071.77$63,326
2018$1,002.65$63,326
2017$1,002.65$62,279
2016$1,002.65$51,346
2015$974.5$38,209
2014$945.87$32,911
2013$0$32,911
2012$0$30,379
2011$0$36,612
2010$0$30,369
2009$0$56,019
2008$0$56,019
2007$0$90,241
2006$0$76,497
2005$0$56,854
2004$0$52,024
2003$0$49,410
2002$0$49,330
2001$0$45,850
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,636
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: $480,000Rent Basis: Observed Comp Model ($2,944/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $140/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.01%

NOI: $24,057/yr

Cash-on-Cash Yield
-5.3%

On $110,400 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+67.8%

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)-$122/mo
Homeowner / Hazard Insurance-$140/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$236/mo
Total Pure Operating Expenses-$939/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,944/mo
Less: Operating Expenses-$939/mo
Net Operating Income (NOI)+$2,005/mo
Less: Debt Service (30yr @ 6.75%)-$2,491/mo
Net Cash Flow
$-486/mo
$-5,830/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.