Log In/Sign Up
Your email has been sent.
22 units for sale Multi-family Built 2026 2301 Seco Adobe Cir 22 Unit Apartment Building $8,712,688 CAD ($396,031 CAD/Unit) 6.26% Cap Rate North Las Vegas, NV 89030
Investment Highlights
- Near Freeway I-15 quick access
- 6 plex buildings and 4 plex
- New Construction
Executive Summary
buy one building or buy all 4 buildings, 4 unique separate property APN's 3 - 6 plex units and one 4 plex for a total of 22 units. As you can see brand new construction due to be completed in July of 2026. Building addresses 2301, 2305, 2309 & 2313 Seco Adobe Circle. Seller is Licensed Nevada Real Estate Agent and broker.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$545,490
|
$26.63
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$545,490
|
$26.63
|
| Taxes |
$30,994
|
$1.51
|
| Operating Expenses |
$39,741
|
$1.94
|
| Total Expenses |
$70,735
|
$3.45
|
| Net Operating Income |
$474,755
|
$23.18
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $545,490 |
| Annual Per SF | $26.63 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $545,490 |
| Annual Per SF | $26.63 |
| Taxes (CAD) | |
|---|---|
| Annual | $30,994 |
| Annual Per SF | $1.51 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $39,741 |
| Annual Per SF | $1.94 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $70,735 |
| Annual Per SF | $3.45 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $474,755 |
| Annual Per SF | $23.18 |
Property Facts
| Price | $8,712,688 CAD | Property Subtype | Apartment |
| Price Per Unit | $396,031 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.19 AC |
| Cap Rate | 6.26% | Construction Status | Under Construction |
| Sale Condition | Bulk/Portfolio Sale | Building Size | 20,482 SF |
| No. Units | 22 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2026 |
| Zoning | R4-R6 | ||
| Price | $8,712,688 CAD |
| Price Per Unit | $396,031 CAD |
| Sale Type | Investment |
| Cap Rate | 6.26% |
| Sale Condition | Bulk/Portfolio Sale |
| No. Units | 22 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.19 AC |
| Construction Status | Under Construction |
| Building Size | 20,482 SF |
| No. Stories | 3 |
| Year Built | 2026 |
| Zoning | R4-R6 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Washer/Dryer
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Double Pane Windows
- Vinyl Flooring
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 22 | $2,101 CAD | 931 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Limited public transit
30/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Numbers | Total Assessment | $250,528 CAD | |
| Land Assessment | $250,528 CAD | Annual Taxes | $30,994 CAD ($1.51 CAD/SF) |
| Improvements Assessment | $0 CAD | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$250,528 CAD
Improvements Assessment
$0 CAD
Total Assessment
$250,528 CAD
Annual Taxes
$30,994 CAD ($1.51 CAD/SF)
Tax Year
2026
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Dara Realty Group
22 units for sale Multi-family Built 2026 | 2301 Seco Adobe Cir
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.