Duplex with Covered
For Sale
$380,000
48 N 28th Street, Las Vegas, NV 89101
Residential, Las Vegas, NV
Property Size1,436 SF
Lot Size0.16 Acres
Price / SF$264.62
Days on Market121
Property Features for 48 N 28th Street
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Parking features
Covered
Window features
Blinds
Interior features
Ceiling Fan(s), Storage, Window Treatments
Appliances
Oven, Range, Refrigerator
Subdivision
Sunrise Acres
Elementary school
,
Directions
Head W on Charleston from the 95, turn N on 28th St, property will be on the left.
Standard status
Active
APN
139-36-411-073
Size
1,436 SF
Lot size
0.16 Acres
Taxes and HOA fees
Tax Annual Amount
706
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating), Zoned
Cooling system
Window Unit(s)
Water source
Well, Private
Building Details
Year built
1948
Floors in Building
1
Number of units
2
Flooring type
Tile - Ceramic, Carpet
Building materials
Block, Stucco
Roof type
Composition, Shingle
Architectural style
Other
Additional Structures
Storage
Listing Agency:
Fathom Realty
(888) 455-6040
Listed By:
Jesus E. Moreno · License #S.0187687
(702) 845-5922
Added: May 11
Changed: Aug 19
Last Checked: Sep 8 at 7:06PM
MLS# 2781835
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.
Investment Insights
Based on property information with market context.
This 1,436-square-foot duplex contains two separate units with a one-bedroom, one-bath layout in one unit and three bedrooms with one bath in the other. The 0.16-acre property was built in 1948 and includes storage, ceiling fans, window treatments, ceramic tile, carpet, electric zoned heating, and window-unit cooling. Appliances include an oven, range, and refrigerator. Block and stucco construction, a composition shingle roof, and covered parking complete the improvements.
Located at 48 N 28th Street in Las Vegas, the property is near shopping, dining, schools, Downtown Las Vegas, and major freeway access. Public sewer service and a private well are reported for the property.
Located at 48 N 28th Street in Las Vegas, the property is near shopping, dining, schools, Downtown Las Vegas, and major freeway access. Public sewer service and a private well are reported for the property.
Key Highlights
- Two‑unit duplex with 1,436 square feet of building area
- Unit mix includes 1 bedroom/1 bathroom and 3 bedrooms/1 bathroom
- 0.16‑acre lot at 48 N 28th Street, Las Vegas, NV 89101
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$16,529
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.35%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$330,580
$330.6K
Cap Rate 7%
$236,129
$236.1K
Cap Rate 9%
$183,656
$183.7K
Market Conditions
NOI Build-Up for 1,436 SF
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.
Gross rent
$25.0K $17.40/SF
− Vacancy
−$1.4K −$0.96/SF
EGI
$23.6K $16.44/SF
− OpEx
−$7.1K −$4.93/SF
NOI
$16.5K $11.51/SF
Area
Las Vegas, NV
Vacancy
5.50%
Lease Rate
$17.40 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$330,580
Cap Rate 7%
$236,129
Cap Rate 9%
$183,656
Alternative Uses
Best Use
Multifamily LT 5
$236.1K
$206.6K – $275.5K
NOI $16,529 @ 7.0% cap · market cap 4.35%
Second Best
Apartment 5plus
$218.2K
$190.9K – $254.6K
NOI $15,274 @ 7.0% cap · market cap 4.02%
Theoretical Best
Specialty Retail
$496.2K
$434.2K – $578.9K
NOI $34,734 @ 7.0% cap · market cap 9.14%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
1,240
Businesses Nearby
Explore this area
Business Placement
Demographics for 89101, NV
42,465
Population
18,258
Households
2.3
Avg Household Size
35
Median Age
11%
College-Educated
66%
High-School Grad
5.4 sq mi
ZIP Area
7,864
Density / Sq Mi
$38,653
Median Household Income
$29,471
Median Earnings
$1,008
Median Rent
$258,100
Median Home Value
Market
Vacancy Rate% for Multifamily in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two separate residences support flexible occupancy, with covered parking and convenient access to shopping, dining, schools, and freeways.
Where is this duplex located?
The property is located at 48 N 28th Street Las Vegas, NV.
What is the asking price?
The asking price for this property is $380,000.
What are key features of this property?
This property features: Two‑unit duplex with 1,436 square feet of building area; Unit mix includes 1 bedroom/1 bathroom and 3 bedrooms/1 bathroom; 0.16‑acre lot at 48 N 28th Street, Las Vegas, NV 89101
