Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    100 Delmar Gdns Dr Henderson, NV 89074-3216

    • Assisted living facilities
    • 91,020 SF
    • 10.56 lot acres
    OFF-MARKET
    Last Sale
    Jul 01, 2024
    $18,250,000
    Value Estimations
    $18,250,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0423189
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Assisted living facilities

    Property Details for 100 Delmar Gdns Dr

    Year built
    1988
    Construction
    FRAME
    Lot size
    10.56 lot acres
    Property size
    91,020 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    178-18-302-003
    APU
    17818302003

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $18,250,000
      ML approach
      $18,250,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $18,943,000
      Market price range: $14.1M - $31.5M

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $22,770,000
      Current use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Henderson
    County
    Clark
    State
    Nevada
    Longitude
    -115.096
    Latitude
    36.033
    CBSA code
    29820
    CBSA name
    LAS VEGAS-PARADISE, NV METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $140,776
    $1,738,777
    $3,637,170
    $5,375,947
    -
    $4,967,934
    $10,391,914
    $15,359,848

    Comparable in this City

    • Value Estimation
      $1,090,000
      83,858 SF

      2520 Wigwam Pkwy

      HOMES (RETIRED, NURSING) • 83,858 SF
      2520 Wigwam Pkwy, Henderson, NV 89074-6182
      View Details
    • Value Estimation
      $1,075,000
      59,646 SF

      2965 Wigwam Pkwy

      HOMES (RETIRED, NURSING) • 59,646 SF
      2965 Wigwam Pkwy, Henderson, NV 89074-2870
      View Details
    • Value Estimation
      $700,000
      45,276 SF

      2620 Robindale Rd

      HOMES (RETIRED, NURSING) • 45,276 SF
      2620 Robindale Rd, Henderson, NV 89074-1277
      View Details
    • Value Estimation
      $1,975,000
      148,655 SF

      1525 Wigwam Pkwy

      HOMES (RETIRED, NURSING) • 148,655 SF
      1525 Wigwam Pkwy, Henderson, NV 89074-8159
      View Details
    • Value Estimation by Request

      9089 Pecos Rd

      Medical offices
      9089 Pecos Rd, Henderson, NV 89074
      View Details
    • Value Estimation by Request
      10,208 SF

      2649 Wigwam Pkwy

      MEDICAL BUILDING • 10,208 SF
      2649 Wigwam Pkwy, Henderson, NV 89074-7367
      View Details

    Similar Nearby for Sale

    • $399,000
      0.46 Acres

      Henderson Land with Strip Views

      Prime 0.46-acre lot with panoramic Strip and valley views.
      3020 Delano Dr, Henderson, NV 89074
      View Details
    • New
      $450,000
      0.46 Acres

      Residential Land in Green Valley Ranch

      Vacant land in Green Valley Ranch, near dining and shopping.
      2924 Belmont Dr, Henderson, NV 89074
      View Details
    • $2,500,000
      3.97 Acres

      Prime Land with Strip Views

      4-acre Henderson parcel with panoramic views and development potential.
      Delano Dr, Henderson, NV 89074
      View Details
    • $215,000

      Ground Floor Condo with Upgrades

      Two-bedroom condo with upgrades, new carpet, and convenient location.
      2739 Carnation Ln, Henderson, NV 89074
      View Details
    • $2,421,000
      8,070 SF

      Henderson Warehouse Space For Sale

      8,070 SF warehouse space available in Henderson, Nevada.
      1222 Wigwam Pkwy, Henderson, NV 89074
      View Details
    • $399,000
      0.46 Acres

      Henderson Land with Strip Views

      Prime .46 acre lot with Strip and valley views.
      Richmar Ave, Henderson, NV 89074
      View Details

    Similar Nearby for Lease

    • $25 SF/Yr
      8,300 SF

      Henderson Medical Office Building

      8,300 SF Medical Office, Single Tenant
      291 Pecos Rd, Henderson, NV 89074
      View Details
    • Contact for pricing
      13,756 SF

      Parkway Medical Plaza Suites

      Henderson, NV Medical Office Space
      100 Green Valley Pkwy, Henderson, NV 89074
      View Details
    • $30 SF/Yr
      88,958 SF

      Henderson Medical Office Building

      Class A Medical Office Space in Nevada
      100 Green Valley Pkwy, Henderson, NV 89074
      View Details
    • $27 SF/Yr
      105,550 SF

      Stephanie Promenade Retail Center

      Henderson, NV - Prime Retail Opportunity
      205 Stephanie St, Henderson, NV 89074
      View Details
    • $30 SF/Yr
      54,365 SF

      Green Valley Corporate Center

      Henderson, NV Office Space Available
      2270 Corporate Cir, Henderson, NV 89074
      View Details
    • $16 SF/Yr
      156,514 SF

      Henderson Industrial Space Available

      12,000 SF Manufacturing/Warehouse Space
      1051 Mary Crest Rd, Henderson, NV 89074
      View Details
    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.
    100 Delmar Gdns Dr
    Henderson, NV 89074-3216
    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

    Google sign-in failed. Please try again or use another login method.