www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31554833
31554832

2216, 2220, 2224 Tam Dr, Las Vegas, NV 89102

RW
NV NV 69662
Northcap Commercial
JR
NV NV 144595
Northcap Commercial
DL
NV BS.0047546
Northcap Commercial
Listed by Northcap Commercial
$2,760,000
64 days on market
Updated 43 days ago
Opportunity zone

Fortune Villas Apartments

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 10,515
Net Rentable (SqFt) 10,515
Units 24
Occupancy 92%
Pro-Forma Cap Rate 6.30%
Pro-Forma NOI $173,751
Year Built 1961
Acreage 0.480
Zoning R-4

Price Reduced by $240K | 24 Units | $118,750/unit

Marketing description

Fortune Villas Apartments is a 24-unit garden-style multifamily property situated on three parcels totaling 0.48 acres in Las Vegas' evolving Naked City neighborhood. Built in 1961 with 10,515 square feet of rentable area, the property features a single-story courtyard design with multiple wood and stucco buildings creating a community style open space with separation between units. The community comprises 21 one-bedroom/one-bathroom units averaging 465 square feet and 3 studios at 250 square feet, commanding an average rent of $913 per month with strong 91% occupancy. Several units have been recently renovated, demonstrating the property's significant value-add potential through systematic interior upgrades and rent optimization. Fortune Villas's central location provides exceptional connectivity to the Las Vegas Strip employment corridor while serving a diverse tenant base of hospitality workers, service professionals, and urban residents seeking affordability and accessibility in one of the city's most centrally located neighborhoods.

Location Description
Ideally located at the heart of the north Las Vegas Strip and flourishing south Downtown District, Fortune Villas Apartments offers unparalleled proximity to Las Vegas' premier employment and entertainment areas. The property sits just blocks away from the world-famous STRAT Hotel & Casino, among numerous other entertainment venues, local restaurants, and shops. Residents benefit from exceptional public transportation access with multiple RTC bus routes along Las Vegas Boulevard and Sahara Avenue, along with the ACE Rapid Transit system providing express service to major employment centers.

The surrounding south Downtown Las Vegas neighborhood is in active revitalization with existing properties experiencing massive rehabilitation and flooding new developments that have not been seen in the area for decades. This central location serves the substantial workforce employed along the Strip corridor while offering the urban connectivity, making Fortune Villas an ideal choice for hospitality employees, service workers, and professionals seeking accessibility Las Vegas' economic core.

Investment highlights

  • Courtyard Design
  • Multiple Buildings with Separation
  • Recently Renovated Units Available
  • Public Transportation Access
  • Walking Distance to Strip Employment
  • R-4 Zoning

Listing Contacts

RW
NV NV 69662
Northcap Commercial
JR
NV NV 144595
Northcap Commercial
DL
NV BS.0047546
Northcap Commercial
Listed by Northcap Commercial

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Robin Willett
License
NV 69662
Brokerage
Northcap Commercial
Title
SVP
Name
Jerad Roberts
License
NV 144595
Brokerage
Northcap Commercial LLC
Brokerage Phone
702-943-1907
Brokerage Address
400 South Rampart Boulevard
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591