1 Big Water Dr #A202Crystal BayNV89402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Crystal Bay at 1 Big Water Dr #A202, Crystal Bay, NV, 89402 offers $7,644/mo rent that, after a $9,275/mo payment. Total monthly income is $7,644/mo. Return on cash invested measures 11.33% in year one, and rental yield stands at 4.84% at a $1,895,000 entry. Equity gained on principal adds $12,228/yr while 5% annual appreciation compounds into $523,554 by year five. Five-year ROI records 57.15% and total cumulative return in cash reaches $350,885. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,644/mo property income versus a $9,275/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2018
N/A lot
$N/A/sqft
$1,299 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89402, Crystal Bay, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 291 (100%) |
| Owner Occupied HU | 143 (49.1%) |
| Renter Occupied HU | 21 ( 7.2%) |
| Vacant Housing Units | 127 (43.6%) |
| Median Home Value | $1,894,231 |
| Average Home Value | $1,697,028 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cristy Silverman • Keller Williams Group One Inc
Mls Name: INCMLS
Mls Provider:
Mls ID: #1015293
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.