10777 Pipers Cove LnLas VegasNV89135
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
Rental property for sale in Las Vegas at 10777 Pipers Cove Ln, Las Vegas, NV, 89135 generates $2,345/mo in rent and, after a $1,246/mo payment, leaves $763/mo in cash flow. Total monthly income is $2,345/mo, and annual cash flow is $9,152/yr on $84,374 invested. Return on cash invested sits at 30.76% in year one, and rental yield is 11.06% on a $254,523 entry. Equity gained on principal adds $1,642/yr, while 5% annual appreciation builds toward $70,320 over five years. Five-year ROI reaches 161.06% and total cumulative return in cash sums $135,890. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,345/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
3,920 sqft lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89135, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,059 (100%) |
| Owner Occupied HU | 10,723 (66.8%) |
| Renter Occupied HU | 4,084 (25.4%) |
| Vacant Housing Units | 1,252 ( 7.8%) |
| Median Home Value | $654,189 |
| Average Home Value | $848,332 |
Housing Distribution
Address Breakdown
Residential
15,296
Single Family
13,157
Multi-Family
2,139
Businesses
505
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices