10577 Hartford Hills Ave, Las Vegas, NV, 89166 | $1/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1453 sft

6617 Bush Clover Ln, Las Vegas, NV, 89156

3 Bed
2 Bath
1310 sft

1911 Balzac Dr, Las Vegas, NV, 89156

3 Bed
2 Bath
1192 sft

4201 Las Lomas Ave, Las Vegas, NV, 89102

3 Bed
3 Bath
1347 sft

3432 Yorkminster St, Las Vegas, NV, 89129

Nearby investment properties with comparable prices

3 Bed
3 Bath
1600 sft

4640 Aquarius Sky Ave UNIT 3, North Las Vegas, NV, 89084

Chicago Plan, Urban Collection at Noble Peak

3 Bed
3 Bath
1526 sft

Chicago Plan, Urban Collection at Noble Peak, North Las Vegas, NV, 89031

3 Bed
3 Bath
1372 sft

Crimson Plan 522 Plan, Watercolor, North Las Vegas, NV, 89086

4 Bed
3 Bath
1998 sft

Plan 1998 Plan, Glades at Manzano, Las Vegas, NV, 89121

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 10577 Hartford Hills Ave, Las Vegas, NV, 89166 uses $148,777 cash to close to unlock $16/yr annual cash flow and $1/mo monthly cash flow. Total monthly income runs $2,609/mo, and a $2,197/mo payment keeps the spread at $1/mo. Purchase price stands at $448,800, and rental yield measures 6.98% with $2,609/mo rent. Return on cash invested shows 19.92% in year one, and 5% annual appreciation builds toward $123,995 over five years. Five-year ROI reaches 102.42% and total cumulative return in cash records $152,377. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,609/mo property income covering a $2,197/mo payment rather than investor’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA