1146 Yellow Orchid StLas VegasNV89002
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe income profile at 1146 Yellow Orchid St, Las Vegas, NV, 89002 in Las Vegas is straightforward: $755,000 in, $4,805/mo in rent, $370/mo out after debt service. The 7.64% gross yield and 1.42 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $208,593 by year five. With $6,954/yr in principal equity, the total cumulative return is projected at $309,074.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 5.2% |
| Monthly Cash Flow | $370 | $850 |
City averages based on Las Vegas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,805 |
| Total Monthly Debt Service | $4,135 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
6,969 sqft lot
$N/A/sqft
$73 monthly HOA
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
Single Family
Built in 2006
6,969 sqft lot
$N/A/sqft
$73 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Corey Baird • The Baird Group, LLC
Mls Name: LVR
Mls Provider:
Mls ID: #2704683
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas 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 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)