OFF_MARKETRisky Deal27 days on market

3744 Beacon Point St

3744 Beacon Point St, Las Vegas, NV 89129, Las Vegas, NV 89129
$420,000
Zestimate®:$418,000

Listing Price

Property image 1
3744 Beacon Point St, Las Vegas, NV 89129
Loc: Las Vegas, NV
Days Listed
27
Tax Assessed
$326k
Zestimate®
$418k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$2,527/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.

5

Edith Garehime Elementary School

PK-5
0.4 mi away
4

Irwin & Susan Molasky Junior High School

6-8
1.1 mi away
4

Centennial High School

9-12
3.9 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
4.74%
Total ROI
61.9%
Cash Flow
$-519/mo
DSCR
0.76
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
2026-09-11Sold$420,000$220
2026-09-04Pending sale$420,000$220
2026-08-24Contingent$420,000$220
2026-08-10Listed for sale$420,000$220
2026-07-22Contingent$420,000$220
2026-07-18Listed for sale$420,000$220
2026-07-14Contingent$420,000$220
2026-07-10Listed for sale$420,000$220
2026-07-07Contingent$420,000$220
2026-06-29Price change$420,000$220
2026-06-19Listed for sale$430,000$225
1996-08-12Sold$147,000$77

Tax History

YearProperty TaxTax Assessment
2026$2,147.25$114,070
2025$2,084.42$116,030
2024$2,078.95$106,877
2023$1,968.04$94,916
2022$1,959.82$90,180
2021$1,854.99$89,411
2020$1,800.31$84,273
2019$1,748.24$77,671
2018$1,653.69$79,021
2017$1,653.69$78,299
2016$1,653.69$71,449
2015$1,650.44$60,893
2014$1,601.92$49,927
2013$0$49,927
2012$0$47,209
2011$0$66,252
2010$0$63,554
2009$0$78,553
2008$0$78,553
2007$0$118,886
2006$0$115,443
2005$0$87,721
2004$0$66,322
2003$0$65,300
2002$0$58,520
2001$0$56,310
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,909
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: $420,000Rent Basis: Observed Comp Model ($2,527/mo)State Tax Benchmark: 0.6% (NV)Hazard Reserve: $123/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.74%

NOI: $19,918/yr

Cash-on-Cash Yield
-6.5%

On $96,600 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.9%

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)-$163/mo
Homeowner / Hazard Insurance-$123/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$867/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,527/mo
Less: Operating Expenses-$867/mo
Net Operating Income (NOI)+$1,660/mo
Less: Debt Service (30yr @ 6.75%)-$2,179/mo
Net Cash Flow
$-519/mo
$-6,233/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Vegas.