120 State Route 28 #18Crystal BayNV89402
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
Investment property for sale in Crystal Bay at 120 State Route 28 #18, Crystal Bay, NV, 89402 projects strong ROI of 0.77%. Rental yield 1.2%. With 5% annual appreciation, the property builds $772,207 in value over five years. Equity growth combined delivers a projected five-year ROI of 0.25%, translating into $2,273 in total cumulative return on $905,580 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
Townhouse
Built in 1980
N/A lot
$N/A/sqft
$1,437 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89402, Crystal Bay, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 291 (100%) |
| Owner Occupied HU | 143 (49.1%) |
| Renter Occupied HU | 21 ( 7.2%) |
| Vacant Housing Units | 127 (43.6%) |
| Median Home Value | $1,894,231 |
| Average Home Value | $1,697,028 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Perry • Christie's Int'l R.E. Sereno
Mls Name: TSMLS
Mls Provider:
Mls ID: #20250083
Disclaimer: The data relating to real estate for sale on this web site comes from the Broker Reciprocity Program of the Tahoe Sierra Multiple Listing Service. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers. The information being provided is for the consumers personal , non-commercial use and may not be used for any other purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed. Copyright 2025 Tahoe Sierra Multiple Listing Service. All rights reserved.