1014 Emerald Stone Ave, North Las Vegas, NV, 89081 | $174/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1267 sft

5332 Chili Pepper St, Las Vegas, NV, 89118

2 Bed
2 Bath
999 sft

4804 Harmonize Ct, Las Vegas, NV, 89131

3 Bed
2 Bath
1192 sft

8455 W Sahara Ave APT 248, Las Vegas, NV, 89117

3 Bed
3 Bath
1357 sft

161 Almond Ridge Pl, Henderson, NV, 89015

Nearby investment properties with comparable prices

4 Bed
3 Bath
2502 sft

5957 Zawawi Ct, Las Vegas, NV, 89110

3 Bed
2 Bath
1507 sft

2925 Wigwam Pkwy APT 1021, Henderson, NV, 89074

3 Bed
3 Bath
1309 sft

1725 Pamela Springs Ln LOT 344, North Las Vegas, NV, 89084

3 Bed
3 Bath
1309 sft

1725 Pamela Springs Ln, North Las Vegas, NV, 89084

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 Emerald Stone Ave, North Las Vegas, NV, 89081 earns $174/mo cash flow from $2,426/mo rent with a $1,908/mo payment. Total monthly income totals $2,426/mo, and annual cash flow totals $2,083/yr on $129,252 capital. ROI tracks 21.52% on current figures, and rental yield reads 7.47% at a $389,900 purchase. Equity gained on principal adds $2,516/yr, and 5% annual appreciation supports $107,722 over five years. Five-year ROI reaches 110.96% and total cumulative return in cash sums $143,413. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,426/mo property income instead of your personal income.

Single Family

Built in 2001

5,227 sqft lot

$N/A/sqft

No HOA