North Las Vegas
Investment Analysis

North Las Vegas, NV
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
41
Investment Score
Hold
Cap Rate (Est.)
2.2%
Gross Yield
3.7%
P/R Ratio
20.4x
YoY Growth
-1.6%
Median Home Price
$421,000
Average Rent (1BR)
$1,314/mo
Median Income
$78,949
Population
284,772

Investment Breakdown

39
Value Score
34
Growth Score
43
Safety Score
53
Afford Score

North Las Vegas has a price-to-rent ratio of 20.4x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.2% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -1.6% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,314
Annual Gross $15,768

Est. Monthly Expenses

Property Tax (~1.5%) -$526
Insurance (~0.5%) -$175
Maintenance (~1%) -$351
Est. Net Cash Flow $262/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ North Las Vegas Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$402K2027$437Kโ–ฒ 8.8%2028$453Kโ–ฒ 12.6%20232024Now
$475K$359K
Current
$421K
2026
Projected
$437K
โ†‘ 8.8% by 2027
Projected
$453K
โ†‘ 12.6% by 2028
5yr CAGR:+6.2%
Confidence:Moderate
Rยฒ:0.52
โ–ผ

For anyone weighing the North Las Vegas housing market forecast through 2028, the near-term picture suggests modest stabilization rather than a rebound. With the median home price at $402,178 and the latest reading showing a -2.0% YoY price change, softness persists, while Days on Market at 37 signals buyers still have time to negotiate. Affordability remains a central pressure pointโ€”rents average $1,314/mo and the price-to-rent ratio sits at 22.7x (vs national avg 18x), which tilts the buy/rent verdict toward RENT and could cap demand unless incomes rise meaningfully.

Against that backdrop, local drivers will matter: the Apex Industrial corridor, logistics/distribution hiring tied to regional supply chains, and steady in-migration from higher-cost coastal markets will support occupancy, but higher-for-longer rates and a 5-year CAGR of 6.4% suggest prices are more likely to flatten than boom. A 5-year range of $293,896โ€“$418,547 and a Market Temperature of 64/100 (Risk Grade A) point to a balanced, investment-grade market with limited speculative heat. For those asking will North Las Vegas home prices drop, the base case is a gentle reversion with occasional micro-area weakness near the edges of supply, while the broader North Las Vegas real estate North Las Vegas 2027 outlook implies sideways-to-slightly-up performance absent a demand shock.

Projected Cap Rate (2027)
2.2%
5yr CAGR
+6.2%

Job Market

Unemployment 5.0%
National avg: 3.7%
Job Growth (YoY) +3.0%

Healthcare

69
Score
Below Avg

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.8%
Months Supply 3.6
Price Drops 25%
Gone in 2 Wks 32%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for North Las Vegas.

Total ROI
-134%
on $84,200 invested
Annual ROI
NaN%
compounded
Total Return
-$112,976
appreciation + cashflow
Mo. Cash Flow
-$2,000
year 1 estimate
Equity Growth Over 5 Years
Y188kY291kY395kY499kY5104k
Appreciation
$0
Cash Flow
-$112,976
Final Equity
$103,937

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for North Las Vegas

Property

Purchase Price$421,000
Monthly Rent$1,314
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,777
Monthly Cash Flow
-$21,328/ year
-25.3%
Cash-on-Cash
1.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,314
โˆ’ Mortgage (P&I)$2,129
โˆ’ Property Tax$421
โˆ’ Insurance$125
โˆ’ Maintenance$351
โˆ’ Vacancy Loss$66
= Net Cash Flow-$1,777

Investment Summary

Down Payment
$84,200
Loan Amount
$336,800
Total Monthly Expenses
$3,091
Gross Yield
3.7%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026