OFF_MARKETRisky Deal5 days on market

8866 Mountain Lion Ave

8866 Mountain Lion Ave, Las Vegas, NV 89166, Las Vegas, NV 89166
$518,000
Zestimate®:$516,000

Listing Price

Property image 1
8866 Mountain Lion Ave, Las Vegas, NV 89166
Loc: Las Vegas, NV
Days Listed
5
Tax Assessed
$493k
Zestimate®
$516k
Market Rate
Lot Size
3,920 sqft
Rent Estimate
$3,116/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

Kenneth Divich Elementary

PK-5
1.2 mi away
6

Edmundo Eddie Escobedo Sr Middle School

6-8
2.5 mi away
6

Arbor View High School

9-12
3.1 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
4.64%
Total ROI
59.7%
Cash Flow
$-686/mo
DSCR
0.74
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
2026-09-05Listed for sale$518,000$227
2026-08-20Contingent$518,000$227
2026-07-07Price change$518,000$227
2026-05-09Price change$528,000$231
2026-01-30Listed for sale$535,000$235
2025-09-21Listing removed$550,000$241
2025-07-27Listed for sale$550,000$241
2025-07-26Listing removed$550,000$241
2025-03-25Listed for sale$550,000$241
2023-04-10Sold$487,000$214
2023-02-22Listed for sale$498,424$219
2022-12-14Listing removed$0
2022-12-12Listed for sale$475,490$208

Tax History

YearProperty TaxTax Assessment
2026$5,658.35$172,517
2025$5,636.83$172,088
2024$5,473.16$35,396
2023$1,150.45$35,000
2022$1,150.43$35,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,281
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: $518,000Rent Basis: Observed Comp Model ($3,116/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $151/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.64%

NOI: $24,022/yr

Cash-on-Cash Yield
-6.9%

On $119,140 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+59.7%

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)-$246/mo
Homeowner / Hazard Insurance-$151/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$312/mo
Property Management (8% of rent)-$249/mo
Total Pure Operating Expenses-$1,114/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,116/mo
Less: Operating Expenses-$1,114/mo
Net Operating Income (NOI)+$2,002/mo
Less: Debt Service (30yr @ 6.75%)-$2,688/mo
Net Cash Flow
$-686/mo
$-8,231/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.

8866 Mountain Lion Ave | Las Vegas, NV | Haven AI Analysis | Haven by ScoutHavens