Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Las Vegas Multifamily Investment Property Title is generated by Realmo AI

    1872 Cosmic Drive, Las Vegas, NV 89115

    View on Map
    Claim this Listing
    For Sale
    $599,000

    MULTI_FAMILY - Other - Las Vegas, NV

    Property size:
    3,212 SF
    Lot size:
    0.16 Acres
    Price / SF:
    $186/SF
    Added:
    May 18, 2026
    Days on Market:
    21
    Last Refresh:
    Jun 7 at 9:06 am

    Property Features for 1872 Cosmic Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Window features
    Blinds
    Interior features
    Ceiling Fan(s), Window Treatments
    Appliances
    Dryer, Dishwasher, Disposal, Refrigerator, Washer
    Standard status
    Active
    APN
    140-19-712-013
    Size
    3,212 SF
    Lot size
    0.16 Acres

    Taxes and HOA fees

    Tax Annual Amount
    2670

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Central, Electric (Heating)
    Cooling system
    Central Air
    Water source
    Public

    Building Details

    Year built
    1986
    Floors in Building
    2
    Number of units
    4
    Flooring type
    Vinyl, Tile
    Building materials
    Wood Frame
    Architectural style
    Other

    We can help!

    Listing Contact
    Ryan Crighton

    Listing agent Ryan Crighton License #BS.0000254

    Listing office Rothwell Gornt Companies 105 N Pecos Rd Ste 140, Henderson, NV

    Listing date May 18, 2026

    MLS# 2783721

    Copyright © 2026 Las Vegas REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Four 2‑bedroom, 1‑bath units in one property, ideal for investment.
    • Located in a well‑maintained planned community with mature landscaping, pool, and spa.
    • Each unit includes a refrigerator, washer, dryer, and dishwasher.
    • HOA covers trash, sewer, exterior upkeep, roof, landscaping, common utilities, and pool/spa access.
    • Conveniently located near Nellis AFB, schools, and public transit in Northeast Las Vegas.
    • Property features recent updates.

    Overview

    This 3,212 square foot multifamily property, built in 1986, is located in Northeast Las Vegas. The property features four units, each with two bedrooms and one bathroom. Each unit includes a large living room, fireplace, dining area adjacent to the kitchen, and a private laundry room. Appliances included in each unit are a refrigerator, washer, dryer, and dishwasher. Recent updates have been made to the property. The property is part of the Lake Mead Villas, a planned community featuring mature landscaping, a pool, and a spa. HOA fees cover trash, sewer, exterior upkeep, roof maintenance, landscaping, common utilities, and access to the pool and spa. The property is situated close to Nellis AFB, schools, and public transportation.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $52.0k $16.20
    − Vacancy −$2.7k −$0.84
    EGI $49.3k $15.36
    − OpEx −$14.8k −$4.61
    NOI $34.5k $10.75
    3,212 SF · lease $16.20/SF/yr · vacancy 5.20% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $493.3K
    $431.6K – $575.5K (±1% cap)
    NOI $34,530 @ 7.0% cap · market cap 5.76%
    Second Best
    Apartment 5plus
    $455.5K
    $398.6K – $531.5K (±1% cap)
    NOI $31,887 @ 7.0% cap · market cap 5.32%
    Theoretical Best
    Office A
    $960.3K
    $840.3K – $1.12M (±1% cap)
    NOI $67,221 @ 7.0% cap · market cap 11.22%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Evely roses creations (Bike/Boat/Book/etc) Store ScrubberPal Home Help

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Las Vegas
    County
    Clark
    State
    Nevada
    Longitude
    -115.082244
    Latitude
    36.193318

    Nearby Similar for Sale

    • $800,000
      4,492 SF

      Rare El Sol Del Pueblo Quadplex

      Four-unit multifamily property with diverse layouts and community amenities.
      2894 Karen Avenue, Las Vegas, NV 89121
      View Details
    • $665,000
      3,720 SF

      Four-Unit Multifamily Building

      Four well-maintained units with existing occupancy and month-to-month tenancy for flexible leasing options.
      1721 Cordoba Lane, Las Vegas, NV 89108
      View Details
    • $650,000
      3,290 SF

      Las Vegas Quadplex Investment Opportunity

      Well-maintained quadplex with remodeled units and strong rental potential.
      4796 Nova Lane, Las Vegas, NV 89115
      View Details
    • $665,000
      3,290 SF

      Las Vegas Fourplex Investment Opportunity

      Well-maintained fourplex in high-demand Las Vegas rental area.
      4961 Apollostar Court, Las Vegas, NV 89115
      View Details
    • $699,999
      3,268 SF

      Las Vegas Opportunity Zone Property

      Located in the epicenter of Las Vegas's urban renewal.
      637 N 11th Street, Las Vegas, NV 89101
      View Details
    • $695,000
      3,692 SF

      Las Vegas Fourplex Investment Opportunity

      Fourplex near Nellis AFB with updated unit and strong potential.
      6952 Issac Avenue, Las Vegas, NV 89156
      View Details
    • $650,000
      3,017 SF

      Four-Unit Multifamily Investment Opportunity

      Well-maintained four-unit property with income potential in Las Vegas.
      720 N 10th Street, Las Vegas, NV 89101
      View Details
    • $604,900
      3,196 SF

      Four-Unit Apartment Building

      Well-presented four-unit property with two-bedroom, one-bath layouts, newly painted for an attractive income opportunity.
      5032 Pebble Beach Boulevard, Las Vegas, NV 89108
      View Details
    • $520,000
      2,808 SF

      Fourplex With Fully Occupied Units

      Two-story fourplex with four 1-bedroom, 1-bath units on a compact lot in Las Vegas.
      6432 Casada Way, Las Vegas, NV 89107
      View Details
    • $699,888
      3,648 SF

      Las Vegas Fourplex Value-Add Opportunity

      Fourplex in central Las Vegas with value-add potential.
      3639 Kolendo Court, Las Vegas, NV 89103
      View Details
    • $1,100,000
      4,513 SF

      Turnkey Multifamily Investment Opportunity

      Six units, two rentable lots, remodeled, expansion potential on 1.2-acre lot.
      5145 Kell Lane, Las Vegas, NV 89156
      View Details
    • $601,000
      3,844 SF

      Las Vegas Fourplex Investment Opportunity

      Centrally located fourplex near UNLV and the Strip.
      5245 Golden Lane, Las Vegas, NV 89119
      View Details

    FAQs

    What type of property is this?
    Quadplex - Well-maintained four-unit property in Northeast Las Vegas.
    Where is this quadplex located?
    The property is located at 1872 Cosmic Drive Las Vegas, NV.
    What is the asking price?
    The asking price for this property is $599,000.
    What are key features of this property?
    This property features: Four 2‑bedroom, 1‑bath units in one property, **ideal for investment**.; Located in a well‑maintained planned community with **mature landscaping, pool, and spa**.; Each unit includes a refrigerator, washer, dryer, and dishwasher.
    (702) 217-1048
    We can help!
    Listing Contact
    Ryan Crighton
    Real Estate License ID: BS.0000254
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1872 Cosmic Drive, Las Vegas, NV 89115
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!