10966 Mountain Willow St, Las Vegas, NV, 89179 | $142/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1332 sft

8112 Hercules Dr, Las Vegas, NV, 89128

3 Bed
2 Bath
1675 sft

2468 El Paseo Cir, Las Vegas, NV, 89121

2 Bed
3 Bath
1374 sft

8437 Lower Trailhead Ave, Las Vegas, NV, 89113

3 Bed
3 Bath
1423 sft

6649 Tumbleweed Ridge Ln UNIT 102, Whitney, NV, 89011

Nearby investment properties with comparable prices

3 Bed
3 Bath
1334 sft

4810 Lilac Ridge Ave, Las Vegas, NV, 89141

2 Bed
3 Bath
1889 sft

1521 Layla Crossing Ave, Henderson, NV, 89002

3 Bed
3 Bath
1524 sft

8433 Vast Horizon Ave, Las Vegas, NV, 89129

Investment Property+ 1 more

1 Bed
2 Bath
874 sft

125 E Harmon Ave UNIT 220, Las Vegas, NV, 89109

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 10966 Mountain Willow St, Las Vegas, NV, 89179 earns $142/mo cash flow from $2,597/mo rent with a $2,080/mo payment. Total monthly income totals $2,597/mo, and annual cash flow totals $1,699/yr on $140,888 capital. ROI tracks 21.11% on current figures, and rental yield reads 7.33% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 108.77% and total cumulative return in cash sums $153,245. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,597/mo property income instead of your personal income.

Single Family

Built in 2008

3,049 sqft lot

$N/A/sqft

No HOA