product

markets

method

559 Twilight Blue Ave, North Las Vegas, NV 89032 — $355,000 · 3bd · ~0.7% rule | OnePercent

559 Twilight Blue Ave, North Las Vegas, NV 89032

$355,000

Home·North Las Vegas 89032·559 Twilight Blue Ave, North Las Vegas, NV 89032

Last confirmed 5 days ago

559 Twilight Blue Ave, North Las Vegas, NV 89032

3 bd · 2.5 ba · 1,744 sqft · built 2007 · North Las Vegas · TOWNHOMES·source listing ↗

$355,000

rent, three ways

OnePercent model (vv1)$2,405/mo

p10–p90 confidence band

HUD Fair Market Rent · 89032 · 3BR$2,550/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Clark

Flood risk indexRelatively High FEMA NRI

Median household income$76,127

Median area rent$1,746/mo

Median home value$371,400

the verdict

0.68%vs 0.9% target

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

$355,000

0.68% · rent $2,405

Intrinsic value · income approach

$460,087

23% 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.