Log In/Sign Up
Your email has been sent.
Bldg 100 3650 S Eastern Ave 9,200 SF 78% Leased Office Building Las Vegas, NV 89169 $2,147,213 CAD ($233.39 CAD/SF) 7.54% Cap Rate
EXECUTIVE SUMMARY
Fully leased medical/office CONDO complex with multiple tenants—prime investment near the heart of Las Vegas. Just off Las Vegas Blvd, close to hospital and convention center. Only $156 per square foot. (It will cost more than double to replace it) Three 1-story buildings on 8 separate parcels. Zoned C-P. 47 parking spaces. Built in 1984. THIS CONDO IS SELLING FOR HALF PRICE COMPARED TO MOST CONDOS OFFICES IN LAS VEGAS VALLEY.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$197,326
|
$21.45
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$197,326
|
$21.45
|
| Taxes |
$11,414
|
$1.24
|
| Operating Expenses |
$24,878
|
$2.70
|
| Total Expenses |
$36,292
|
$3.94
|
| Net Operating Income |
$161,034
|
$17.50
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $197,326 |
| Annual Per SF | $21.45 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $197,326 |
| Annual Per SF | $21.45 |
| Taxes (CAD) | |
|---|---|
| Annual | $11,414 |
| Annual Per SF | $1.24 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $24,878 |
| Annual Per SF | $2.70 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $36,292 |
| Annual Per SF | $3.94 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $161,034 |
| Annual Per SF | $17.50 |
PROPERTY FACTS
Sale Type
Investment
Sale Condition
1031 Exchange
Property Type
Office
Property Subtype
Medical
Building Size
9,200 SF
Building Class
B
Year Built
1984
Price
$2,147,213 CAD
Price Per SF
$233.39 CAD
Cap Rate
7.54%
NOI
$161,843 CAD
Percent Leased
78%
Tenancy
Multiple
Building Height
1 Story
Typical Floor Size
2,061 SF
Parking
22 Spaces (10.67 Spaces per 1,000 SF Leased)
AMENITIES
- Central Heating
- Fully Carpeted
- Natural Light
- Hardwood Floors
- Air Conditioning
MAJOR TENANTS
- TENANT
- INDUSTRY
- SF OCCUPIED
- RENT/SF
- LEASE END
- One Realco Corporation
- Services
- -
- -
- -
| TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
| One Realco Corporation | Services | - | - | - |
1 1
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $435,636 CAD (2025) | |
| Land Assessment | $118,916 CAD (2025) | Annual Taxes | $11,414 CAD ($1.24 CAD/SF) |
| Improvements Assessment | $316,720 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$118,916 CAD (2025)
Improvements Assessment
$316,720 CAD (2025)
Total Assessment
$435,636 CAD (2025)
Annual Taxes
$11,414 CAD ($1.24 CAD/SF)
Tax Year
2024
1 of 52
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Bldg 100 | 3650 S Eastern Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.