Single Family
United States
1 / 20
The Sophie
51
2650 Marlette Avenue, North Las Vegas, United States
The Sophie
Property Overview
Bedrooms
4
Bathrooms
3.5
Size
2640 sq ft
Year Built
2026
Investment Returns Projection
Projected value
$1,182
▲ $182 (18.20%)
Investment Summary
Asset Price$450,171.00
Share Price$10.00
Annual Yield3.40%
Monthly Rental$2,395.00
Appreciation RateN/A
Occupancy Rate100%
Where the Raise Goes
The offering costs $534,140.00 in total. The property itself is $450,171.00, so 18.7% of the total sits on top of the purchase price in reserves, costs and fees.
- Purchase price84.3%$450,171.00
- Reserves and improvements5.6%$30,000.00
- Closing and offering costs5.3%$28,214.00
- Platform fee2.9%$15,750.00
- Other1.9%$10,005.00
Figures as published by the platform at listing. Reserves are held for the property and stay inside the deal, closing costs and the platform fee do not.
Shares Information
Total Shares
53,414
Share Price
$10.00
Shares Available
10
Minimum Investment
$100.00
Share Holders
1,215
Platform Fee
2.95%
Management Fee
0.58% a year
Leverage
Unlevered
Property Features
Property Type
Single Family
Bedrooms
4
Bathrooms
3.5
Size
2640 sq ft
Year Built
2026
Condition
N/A
Street View
Total Price
$450,171.00
Share Price$10.00
Annual Yield3.40%
Shares Available10