This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

Value-Add! Only $162 A Square Foot! 2730-2740 E Bonanza Rd

32 Unit Apartment Building $4,995,000 ($156,094/Unit) 7.03% Cap Rate Las Vegas, NV 89101

Investment Highlights

  • Price per square foot of only $162, well below replacement cost
  • All units are large 2-bed/1-bath floor plans
  • Current cap rate of 7.03% with a value-add opportunity to bring it up to a 8.29% cap rate
  • Value-add opportunity to perform renovations, increase rents, and institute better management

Executive Summary

Blake Leavitt at KW Commercial is pleased to present the value-add opportunity to acquire Colonial Manor Apartments, a 32 unit class B apartment community in Las Vegas that was built in 1983. Colonial Manor Apartments is priced at a price per square foot of only $162, which is well below replacement cost. The sale includes 6 parcels (2 eightplexes and 4 fourplexes) that are all operated as one 32 unit apartment community in one location. All units are large 2-bed/1-bath floor plans that are 964 square feet each with their own outdoor patio area. In addition to the 32 apartment units, there is a laundry room in each building, a large courtyard, and 50 parking spaces.
Colonial Manor Apartments has a current cap rate of 7.03% with a value-add opportunity to bring it up to a 8.29% cap rate. There is a value-add opportunity to perform exterior renovations and interior renovations, increase rents to market rate, increase the additional income stream, and institute better management. Almost all tenants are currently Section 8 tenants, which has allowed the owner to enjoy stable cash flow throughout multiple market cycles. The owner is continuing to increase rents to market rate on lease renewals and tenant turns, and putting new flooring and paint in units on tenant turns if needed.

Financial Summary (Actual - 2024)

Annual Annual Per SF
Gross Rental Income - -
Other Income - -
Vacancy Loss - -
Effective Gross Income - -
Net Operating Income $350,914 $11.37

Financial Summary (Actual - 2024)

Gross Rental Income
Annual -
Annual Per SF -
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual -
Annual Per SF -
Net Operating Income
Annual $350,914
Annual Per SF $11.37

Property Facts

Price $4,995,000
Price Per Unit $156,094
Sale Type Investment
Cap Rate 7.03%
No. Units 32
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class B
Lot Size 1.52 AC
Building Size 30,856 SF
Average Occupancy 94%
No. Stories 2
Year Built 1983

Site Amenities

  • Laundry Facilities
  • Property Manager on Site

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 32 $1,500 964
Walk Score ®
Very Walkable (78)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 139-25-410-036
  • 139-25-410-033
  • 139-25-410-031
  • 139-25-410-032
  • 139-25-410-035
  • 139-25-410-034
Land Assessment
$243,600
Improvements Assessment
$467,460
Total Assessment
$711,060

zoning

Zoning Code R PD16, Las Vegas
R PD16, Las Vegas
  • Listing ID: 32790347

  • Date on Market: 8/14/2024

  • Last Updated:

  • Address: 2730-2740 E Bonanza Rd, Las Vegas, NV 89101

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}