1014 Edgestone Mark Ave, North Las Vegas, NV, 89081 | $109/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1103 sft

2801 N Rainbow Blvd APT 178, Las Vegas, NV, 89108

3 Bed
2 Bath
1132 sft

230 Kirk Ave, Henderson, NV, 89015

3 Bed
2 Bath
1289 sft

3605 Spanish Butterfly St UNIT 101, Las Vegas, NV, 89108

3 Bed
2 Bath
1156 sft

3428 Winterhaven St UNIT 101, Las Vegas, NV, 89108

Nearby investment properties with comparable prices

2 Bed
2 Bath
1276 sft

2594 Florida Keys Dr, Las Vegas, NV, 89156

3 Bed
3 Bath
1850 sft

Plan 1850 Plan, Vales at Manzano, Las Vegas, NV, 89121

3 Bed
2 Bath
1459 sft

SUCCESS 170 Plan, Independence, Las Vegas, NV, 89122

3 Bed
3 Bath
1324 sft

6953 Stratham Hill St, Las Vegas, NV, 89166

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 North Las Vegas at 1014 Edgestone Mark Ave, North Las Vegas, NV, 89081 listed at $415,000 pairs $2,507/mo rent with a $2,031/mo payment to leave $109/mo cash flow. Total monthly income runs $2,507/mo, and annual cash flow reaches $1,313/yr on $137,573 cash to close. Return on cash invested measures 20.86% in year one, and rental yield registers 7.25% at a $415,000 basis. Equity gained on principal adds $2,678/yr, and annual property appreciation at 5% supports $114,657 by year five. Five-year ROI tracks 107.44% and total cumulative return in cash totals $147,813. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,507/mo property income relative to a $2,031/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2001

6,969 sqft lot

$N/A/sqft

No HOA