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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$159,000

For Sale - Active
542 Bonelli Ave, Overton, NV 89040
2 Beds
1 Bath
528 Square Feet
0.28 Acres Lot
Built in 1992
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Aug 19, 2025 at 10:45AM

Investment Summary


Monthly Cash Flow
$119
Cap Rate
6.6%
Cash-on-Cash Return
3.9%
Debt Coverage Ratio
1.16
Internal Rate of Return (5 years)
7.8%

Property Description


0.28 Acres Lot
Built in 1992
For Sale - Active
Units n/a

Snowbird Paradise! Situated at the end of the street in a quiet neighborhood. Casita has 18x11 bedroom / kitchen 1 bedroom with shower & toilet, wash room with fold down table, it is very cozy and clean. 24x25 covered patio with pellet stove/Bar B Que. Enclosed outside Spa & enclosed outside shower. 8x20 Conex, RV hookups. LOTS OF PRIVACY-fully fenced yard, palm trees and mature shrubs

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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

  • Details: Open
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

  • Roof Material: Metal

Land Information

  • Land Use: Residential
  • Land Use Subtype: Mobile Home Park, Trailer Park

Lot Information

  • Parcel ID: 07013210020
  • Lot Size: 12197 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: OneStory
  • Year Built: 1992

Tax Information

  • Annual Tax: $311

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Wall Furnace
  • Cooling: Electric, Window Unit(s)

Location

  • County: Clark

Listing Details


Listed by:
Doug K. Barlow
Foremost Realty
(702) 378-0926

Source:
Las Vegas REALTORS
MLS#: 2684080
Las Vegas REALTORS

Investment Summary


Monthly Cash Flow
$119
Cap Rate
6.6%
Cash-on-Cash Return
3.9%
Debt Coverage Ratio
1.16
Internal Rate of Return (5 years)
7.8%

Purchase Details

Find an Agent

Purchase price:
$159,000
Amount financed:
-$127,200
Down payment:
$31,800
Closing costs:
$4,770
Rehab costs:
$0
Initial cash invested:
$36,570
Square feet:
528
Cost per square foot:
$301
Monthly rent per square foot:
$2.46

Financing Details

Find a Lender

Loan amount:
$127,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$752
Property tax:
$26
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$869

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$26-$311
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$351-$4,211

Cash Flow


Monthly Yearly
Net operating income:
$871 $10,452
Mortgage payments:
-$752 -$9,024
Cash flow:
$119 $1,428