10111 Aspen Rose St UNIT 101, Las Vegas, NV, 89183 | $199/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1015 sft

8455 W Sahara Ave APT 165, Las Vegas, NV, 89117

2 Bed
2 Bath
1083 sft

7025 Pindarri Way, Las Vegas, NV, 89145

2 Bed
2 Bath
1042 sft

700 Carnegie St APT 1124, Henderson, NV, 89052

2 Bed
2 Bath
984 sft

2932 Theresa Ave, Las Vegas, NV, 89101

Nearby investment properties with comparable prices

3 Bed
2 Bath
1409 sft

6160 Rumrill St UNIT 122, Las Vegas, NV, 89113

2 Bed
3 Bath
1167 sft

5983 Trickling Descent St UNIT 102, Henderson, NV, 89011

3 Bed
2 Bath
1624 sft

3659 Lost Hills Dr, Las Vegas, NV, 89122

2 Bed
3 Bath
1148 sft

1204 Allure Dr, Las Vegas, NV, 89128

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Las Vegas at 10111 Aspen Rose St UNIT 101, Las Vegas, NV, 89183 uses $110,887 cash to close to unlock $2,382/yr annual cash flow and $199/mo monthly cash flow. Total monthly income runs $2,131/mo, and a $1,637/mo payment keeps the spread at $199/mo. Purchase price stands at $334,500, and rental yield measures 7.64% with $2,131/mo rent. Return on cash invested shows 22.06% in year one, and 5% annual appreciation builds toward $92,416 over five years. Five-year ROI reaches 113.84% and total cumulative return in cash records $126,235. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,131/mo property income covering a $1,637/mo payment rather than investor’s personal income.

Townhouse

Built in 2010

1,306 sqft lot

$N/A/sqft

No HOA