$424,831
NAL Estimated Property Value109 Wayside Dr, Pahrump, NV, 89048
Recently Sold
9/24/26
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Oven, Range, Refrigerator
FlooringLuxury Vinyl Plank
Exterior
Exterior FeaturesBalcony, Private Entrance, Private Yard
Lot Size4.05 acres
Building Information
Year Built1985
Stories1
Roof Type105
Land Information
APNR49687
Lot Number572
SubdivisionS8270 - Wayside Oaks
Land UseResidential
Legal DescriptionWAYSIDE OAKS, LOT 572, ACRES 4.0510
Census Tract950101
Assessed Land Value$248,586
Assessed Improvement Value$176,245
Assessment Year2025
About this property
Brand New 4-plex! Each unit has 3 bedrooms, 2 bath, 1097 square feet. Includes custom cabinets, quartz counters, stainless steel appliances including electric stove, microwave, refrigerator, dishwasher and separate laundry area. Ceiling fans in the living room and bedrooms, luxury vinyl plank flooring throughout, carpeted bedrooms. This Comes with A full 1 year bumper to bumper warranty, 2 yrs. for all major systems, and 6 yrs. structural!
Investor Tools
$424,831
Estimated Property Value
$0Estimated Mortgage Balance
$424,831Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,440 /month
Positive
Cash Flow Estimate:
$1,480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,078
$424,831
2025
$248,586
$176,245
$424,831
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,078
$424,831
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$424,831
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
N/A
+$2,088/mo
5.9%
