3013 W Sahara Ave Las Vegas, NV
Retail space with lease in place and future upside.
Property Features for 3013 W Sahara Ave
General Information
- Standard status
- Active
- Size
- 3,000 SF
- Lot size
- 0.19 Acres
- Property subtype
- RETAIL
Listing office Logic Commercial Real Estate | Las Vegas (702) 340-4251
Listing date Aug 1, 2025
Source Moodyscre
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Logic Commercial Real Estate | Las Vegas
Investment Insights
Based on property information with market context.
Key Highlights
- Current annual rent of $100,440.
- Scheduled rent escalation to $104,400 on December 1, 2025.
- Personally guaranteed by operator who owns wholesale vape distribution facility.
Local Financial Insights For Retail
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 | $102.6k | $34.20 |
| − Vacancy | −$5.8k | −$1.95 |
| EGI | $96.8k | $32.25 |
| − OpEx | −$29.0k | −$9.68 |
| NOI | $67.7k | $22.58 |