208 Orland St, Las Vegas, NV 89107

2 bd · 1 ba · 918 sqft · built 1963 · Las Vegas · CONDOS·source listing ↗

$137,000

seller intel

Motivation score

5/100

OnePercent model (vv1)

$1,324/mo

p10–p90 confidence band

HUD Fair Market Rent · 89107 · 2BR$1,590/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Clark

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,571

Median area rent$1,424/mo

Median home value$330,500

the verdict

0.97%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$137,000

0.97% · rent $1,324

Intrinsic value · income approach

$244,673

44% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.