10680 Spruce Bough St, Las Vegas, NV, 89183 | $261/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2513 sft

10393 Walking View Ct, Las Vegas, NV, 89135

4 Bed
3 Bath
2752 sft

Henley Plan 4 Plan, Serenata at Cadence, Henderson, NV, 89015

4 Bed
3 Bath
2132 sft

9636 Swan Bay Dr, Las Vegas, NV, 89117

Hemingway Plan, Stonehaven and Arborbrook

4 Bed
3 Bath
2620 sft

Hemingway Plan, Stonehaven and Arborbrook, Las Vegas, NV, 89178

Nearby investment properties with comparable prices

2 Bed
2 Bath
1551 sft

321 Blossom Wind St, Henderson, NV, 89015

4 Bed
2 Bath
1982 sft

1068 Pincay Dr, Henderson, NV, 89015

5 Bed
4 Bath
2323 sft

85 Tardando Ave, Henderson, NV, 89011

3 Bed
3 Bath
2326 sft

6449 Lake Scene St, Las Vegas, NV, 89148

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

Rental property for sale in Las Vegas at 10680 Spruce Bough St, Las Vegas, NV, 89183 generates $4,103/mo in rent and, after a $3,255/mo payment, leaves $261/mo in cash flow. Total monthly income is $4,103/mo, and annual cash flow is $3,127/yr on $218,785 invested. Return on cash invested sits at 21.49% in year one, and rental yield is 7.4% on a $665,000 entry. Equity gained on principal adds $4,291/yr, while 5% annual appreciation builds toward $183,727 over five years. Five-year ROI reaches 110.74% and total cumulative return in cash sums $242,287. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,103/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

5,662 sqft lot

$N/A/sqft

No HOA