10799 Flame Vine CtLas 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 10799 Flame Vine Ct, Las Vegas, NV, 89135 generates $5,045/mo in rent and, after a $3,817/mo payment, leaves $430/mo in cash flow. Total monthly income is $5,045/mo, and annual cash flow is $5,159/yr on $256,587 invested. Return on cash invested sits at 22.07% in year one, and rental yield is 7.76% on a $779,900 entry. Equity gained on principal adds $5,033/yr, while 5% annual appreciation builds toward $215,472 over five years. Five-year ROI reaches 114.03% and total cumulative return in cash sums $292,593. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,045/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
6,534 sqft lot
$N/A/sqft
$65 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
Listed by: Jill Amsel • Realty ONE Group, Inc
Mls Name: GLVAR
Mls Provider:
Mls ID: #2562259
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)