10498 Blue Rock St, Las Vegas, NV, 89178 | $234/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1804 sft

9524 Sundial Dr, Las Vegas, NV, 89134

2 Bed
2 Bath
1644 sft

4535 Dean Martin Dr Unit 107, Las Vegas, NV, 89103

5 Bed
2 Bath
2103 sft

3785 Lone Oak St, Las Vegas, NV, 89115

3 Bed
3 Bath
1918 sft

796 Bending Wolf Ave, Las Vegas, NV, 89178

Nearby investment properties with comparable prices

3 Bed
2 Bath
1202 sft

7048 Hillcroft Way, Las Vegas, NV, 89147

3 Bed
3 Bath
1792 sft

4278 Lunar Lullaby Ave, Las Vegas, NV, 89115

3 Bed
3 Bath
1421 sft

6197 Blood Lily Ave, Las Vegas, NV, 89122

3 Bed
3 Bath
2173 sft

6354 Point Isabel Way, Las Vegas, NV, 89122

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 10498 Blue Rock St, Las Vegas, NV, 89178 uses $152,490 cash to close to unlock $2,804/yr annual cash flow and $234/mo monthly cash flow. Total monthly income runs $2,891/mo, and a $2,251/mo payment keeps the spread at $234/mo. Purchase price stands at $460,000, and rental yield measures 7.54% with $2,891/mo rent. Return on cash invested shows 21.75% in year one, and 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 112.16% and total cumulative return in cash records $171,025. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,891/mo property income covering a $2,251/mo payment rather than investor’s personal income.

Single Family

Built in 2017

3,920 sqft lot

$N/A/sqft

No HOA