3116 Kings Way, Las Vegas, NV 89102
- $219,000
- 5
- BD
- 6
- BA
- 1,434
- SqFt
- List Price
- $219,000
- Status
- ACTIVE
- MLS#
- 2791719
- Bedrooms
- 5
- Bathrooms
- 6
- Living Area
- 1,434
- Lot Size
- 6,970
Property Description
This is a unique situation. The seller would like to discuss all creative options. The home is going to need substantial renovation. Property taxes 4%–6% Insurance 2%–4% Utilities (if owner-paid) 10%–15% Repairs & maintenance reserve 5%–10% Vacancy & credit loss 5%–10% Landscaping/pest control 1%–3% Capital reserves (future HVAC, roof, appliances, etc.) 5%–10% Total (self-managed) 25%–40% Gross Potential Income 5 bedrooms + studio = $6,500/month Annual = $78,000 Adjust for 90% occupancy Effective Gross Income = about $70,200/year Example expense budget (30%) Expenses ˜ $21,000/year Net Operating Income Approximately $49,000/year Using common investor cap rates: Cap Rate Value 10% $490,000 8% $612,000 A one-third interest before any minority discount would be approximately: $163,000 at a $490k valuation
/u.realgeeks.media/joeandsandygarcia/blue_horizontal.jpg)
Additional Information
- Subdivision
- Richfield Village
- Zip
- 89102
- Elementary School 3-5
- Bell, Rex, Bell, Rex
- Middle School
- Cashman James
- High School
- Clark Ed. W.
- Bedroom Downstairs Yn
- Yes
- House Face
- South
- Living Area
- 1,434
- Lot Features
- < 1/4 Acre
- Flooring
- Concrete, Linoleum, Other, Tile, Vinyl
- Lot Size
- 6,970
- Property Description
- Detached Guest House
- Acres
- 0.16
- Property Condition
- Resale, Fixer
- Interior Features
- Bedroom on Main Level, Primary Downstairs, None, Programmable Thermostat
- Exterior Features
- Patio, Private Yard
- Heating
- Electric, Multiple Heating Units, Wall Furnace
- Cooling
- Electric, None
- Fence
- Block, Back Yard
- Year Built
- 1963
- Bldg Desc
- 1 Story
- Parking
- Attached Carport, Air Conditioned Garage, Exterior Access Door, Electric Vehicle Charging Station(s), Guest, Inside Entrance, Tandem
- Garage Spaces
- 1
- Appliances
- Other
- Utilities
- Electricity Available
- Sewer
- Public Sewer
- Primary Bedroom Downstairs
- Yes
- Community Features
- None
- Annual Taxes
- $1,172
- Foreclosure
- Yes
Mortgage Calculator
Courtesy of Joseph Modig with Real Broker LLC.
LVR MLS deems information reliable but not guaranteed.
Copyright 2026 of the Las Vegas REALTORS® MLS. All rights reserved.
The information being provided is for the consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
Updated: