1872 Cosmic Drive, Las Vegas, NV 89115
MULTI_FAMILY - Other - Las Vegas, NV
- Added:
- May 18, 2026
- Days on Market:
- 47
- Last Refresh:
- Jul 3 at 5:06 pm
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
- Tile, Vinyl
- Building materials
- Wood Frame
- Architectural style
- Other
Listing agent Ryan Crighton License #BS.0000254 (702) 217-1048
Listing office Rothwell Gornt Companies 105 N Pecos Rd Ste 140, Henderson, NV (702) 932-8813
Listing date May 18, 2026
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
- Built in 1986 Cape Cod design with central heat and central A/C
- 4‑unit multifamily: four 2‑bedroom, 1‑bath units, totaling 3,212 SF
- Each unit includes a private laundry room and appliances: refrigerator, washer, dryer, and dishwasher
- Each unit offers a large living room with fireplace and a dining area off the kitchen
- Planned community amenities include pool and spa, with HOA providing pool/spa access
- HOA covers trash, sewer, exterior upkeep, roof, landscaping, and common utilities; utilities and services listed as public water and public sewer
Overview
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 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Las Vegas
- County
- Clark
- State
- Nevada
- Longitude
- -115.082244
- Latitude
- 36.193318
