1028 Willow Tree Dr UNIT DLas VegasNV89128
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
Investment property for sale in Las Vegas at 1028 Willow Tree Dr UNIT D, Las Vegas, NV, 89128 listed at $222,900 pairs $1,637/mo rent with a $1,091/mo payment to leave $349/mo cash flow. Total monthly income runs $1,637/mo, and annual cash flow reaches $4,189/yr on $73,891 cash to close. Return on cash invested measures 25.58% in year one, and rental yield registers 8.81% at a $222,900 basis. Equity gained on principal adds $1,438/yr, and annual property appreciation at 5% supports $61,583 by year five. Five-year ROI tracks 132.76% and total cumulative return in cash totals $98,098. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,637/mo property income relative to a $1,091/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1981
4,373 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89128, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,187 (100%) |
| Owner Occupied HU | 8,552 (49.8%) |
| Renter Occupied HU | 7,765 (45.2%) |
| Vacant Housing Units | 870 ( 5.1%) |
| Median Home Value | $425,266 |
| Average Home Value | $473,431 |
Housing Distribution
Address Breakdown
Residential
16,539
Single Family
10,723
Multi-Family
5,816
Businesses
843
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices