The 115 Courtyard Apartments
Status
Completed
Project Type
Multifamily
Commencement date
April 2019

Project description
The 115 Courtyard Apartments is a 36-unit, two-story garden-style community at 115 S 14th St in Las Vegas’s Downtown Redevelopment zone. Accelerated bought the property in the second quarter of 2019 for $2.5 million as a value-add investment, seeing upside from repositioning and from the redevelopment happening across downtown.
We put about $250,000 into renovations, which paid for a modern tile façade, decorative wrought-iron security gates, new low-e dual-pane windows and a courtyard redone with stamped concrete, landscaping, a gas BBQ and a fire pit. Inside, units got tile flooring, updated bathrooms and modern paint schemes. We also added gated resident parking and 24/7 video surveillance.
After the renovation, gross potential income rose from $273,600 a year to $453,600 a year ($37,800 a month), an increase of about 66%. Net operating income grew from $158,266 to $249,480, about 58%. The property is 100% occupied with a waiting list and is now valued at more than $5 million. That’s roughly double the purchase price on a total investment of about $2.75 million.
After the renovation, gross potential income rose from $273,600 a year to $453,600 a year ($37,800 a month), an increase of about 66%. Net operating income grew from $158,266 to $249,480, about 58%. The property is 100% occupied with a waiting list and is now valued at more than $5 million. That’s roughly double the purchase price on a total investment of about $2.75 million.
Key Details
- Location: Las Vegas, NV
- Income Increase: ~66%
- NOI Increase: ~58%
- Increase in Property Value: 100%+
Features & amenities
Security Gates
Decorative wrought-iron security gates.
24/7 Video Surveillance
Added as part of the renovation.
Updated Interiors
Tile flooring, updated bathrooms and modern paint schemes.
Gated Resident Parking
Added as part of the renovation.
Modern Tile Façade
A refreshed exterior with a modern tile façade.
Low-E Windows
New low-e dual-pane windows.
Gas BBQ & Fire Pit
A gas BBQ and fire pit in the courtyard.
Landscaped Courtyard
Courtyard redone with stamped concrete and landscaping.
Location
address
115 S 14th St, Las Vegas, NV 89101
Key transport
University / college
0.3 mi
Supermarket
0.6 mi
Park
0.6 mi
Hospital
2.0 mi
Las Vegas Strip
4.4 mi
Airport
5.5 mi
