Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$345,000

For Sale - Active
4910 Elizabeth St, Pahrump, NV 89048
2 Beds
2 Baths
1,792 Square Feet
1.10 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 11 hours ago
Updated: Jun 30, 2025 at 03:07AM

Investment Summary


Monthly Cash Flow
-$507
Cap Rate
3.9%
Cash-on-Cash Return
-7.7%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-3.4%

Property Description


1.10 Acres Lot
Built in 1996
For Sale - Active
Units n/a

Two bedroom/two bath with an open space loft and a den upstairs that could possibly be a third bedroom. Upgraded kitchen cabinets, quartz countertops, new sink and faucet.The entire downstairs flooring is all tile including the bedroom. Full bathroom downstairs with shower wall tile, new vanity and toilet. Laundry room downstairs has cabinets, sink plumbing, plenty of space for storage, a door to the backyard. Decent sized living room has ceiling fan, ample natural light, a spiral staircase leading upstairs. Laminate flooring in the spacious primary bedroom, in the loft and den upstairs. Primary bathroom upstairs has ceramic floor tile, shower wall tile, new toilet and vanity. Stair access to the upstairs as its own entrance. Furniture is optional. Shed and 45' container in the backyard, block fence all sides of the property, RV electric hookups. One of the few two-story homes in Pahrump with custom floor plan, sits on over an acre of land offering plenty of space for customization.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Open, RVHookUps, RVGated, RVAccessParking
  • Details: Circular Driveway, Open, RV Access/Parking
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

  • Roof Material: Composition, Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0440722901
  • Lot Size: 47916 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: TwoStory
  • Year Built: 1996

Tax Information

  • Annual Tax: $1,387

Utilities

  • Water & Sewer: Private, Well
  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Nye

Listing Details


Listed by:
Irma Rafael
Metropolitan Real Estate Group
(702) 292-1482

Source:
Las Vegas REALTORS
MLS#: 2682363
Las Vegas REALTORS

Investment Summary


Monthly Cash Flow
-$507
Cap Rate
3.9%
Cash-on-Cash Return
-7.7%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-3.4%

Purchase Details

Find an Agent

Purchase price:
$345,000
Amount financed:
-$276,000
Down payment:
$69,000
Closing costs:
$10,350
Rehab costs:
$0
Initial cash invested:
$79,350
Square feet:
1,792
Cost per square foot:
$193
Monthly rent per square foot:
$1.00

Financing Details

Find a Lender

Loan amount:
$276,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,633
Property tax:
$116
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,875

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$116-$1,387
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$566-$6,787

Cash Flow


Monthly Yearly
Net operating income:
$1,126 $13,512
Mortgage payments:
-$1,633 -$19,596
Cash flow:
$507 $6,084