Value-Add! Only $162 A Square Foot! | 2730-2740 E Bonanza Rd
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
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.
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 | Apartment Style | Garden |
Price Per Unit | $156,094 | Building Class | B |
Sale Type | Investment | Lot Size | 1.52 AC |
Cap Rate | 7.03% | Building Size | 30,856 SF |
No. Units | 32 | Average Occupancy | 94% |
Property Type | Multifamily | No. Stories | 2 |
Property Subtype | Apartment | Year Built | 1983 |
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 |
1 of 1
Walk Score ®
Very Walkable (78)
PROPERTY TAXES
Parcel Numbers | Improvements Assessment | $467,460 | |
Land Assessment | $243,600 | Total Assessment | $711,060 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$243,600
Improvements Assessment
$467,460
Total Assessment
$711,060
zoning
Zoning Code | R PD16, Las Vegas |
R PD16, Las Vegas |
1 of 29
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Value-Add! Only $162 A Square Foot! | 2730-2740 E Bonanza Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.