OFF_MARKETNeutral Deal3 days on market

9724 Verlaine Ct

9724 Verlaine Ct, Las Vegas, NV 89145, Las Vegas, NV 89145
$2,995,000

Listing Price

Property image 1
9724 Verlaine Ct, Las Vegas, NV 89145
Loc: Las Vegas, NV
Days Listed
3
Tax Assessed
$2148k
Lot Size
0.25 acres
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

John W Bonner Elementary School

PK-5
1.2 mi away
9

Sig Rogich Middle School

6-8
1.6 mi away
8

Palo Verde High School

9-12
1.3 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
6.61%
Total ROI
102.6%
Cash Flow
$961/mo
DSCR
1.06
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
2026-09-13Price change$2,760,000$390
2026-07-10Listed for sale$2,995,000$423
2012-04-30Sold$1,325,000$187
2012-01-14Price change$1,400,000$198
2011-10-28Price change$1,595,000$225
2011-04-03Listed for sale$1,400,000$198
2009-10-08Listing removed$2,500,000$353
2009-05-29Price change$2,500,000$353
2009-05-15Price change$2,595,000$366
2008-11-10Listed for sale$2,850,000$402
2006-06-13Sold$1,914,626$270
2002-09-13Sold$200,000$28

Tax History

YearProperty TaxTax Assessment
2026$19,940.84$751,909
2025$19,359.82$777,235
2024$18,796.45$729,467
2023$18,249.12$657,008
2022$17,717.66$570,054
2021$17,201.06$565,207
2020$16,699.47$558,965
2019$16,213.15$541,978
2018$15,342.15$541,978
2017$15,342.15$522,148
2016$15,342.15$516,404
2015$15,318.95$451,831
2014$14,842.75$456,701
2013$0$456,701
2012$0$495,817
2011$0$548,407
2010$0$567,084
2009$0$748,906
2008$0$748,906
2007$0$671,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
7,083
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: $2,995,000Rent Basis: Modeled Estimate ($23,960/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $874/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.61%

NOI: $198,013/yr

Cash-on-Cash Yield
1.7%

On $688,850 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.6%

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)-$1,074/mo
Homeowner / Hazard Insurance-$874/mo
Vacancy Reserve (5% of rent)-$1,198/mo
Repairs & Maintenance (10% of rent)-$2,396/mo
Property Management (8% of rent)-$1,917/mo
Total Pure Operating Expenses-$7,459/mo
Net Investor Cash Flow
Gross Scheduled Rent+$23,960/mo
Less: Operating Expenses-$7,459/mo
Net Operating Income (NOI)+$16,501/mo
Less: Debt Service (30yr @ 6.75%)-$15,540/mo
Net Cash Flow
$961/mo
$11,528/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.