12105 Scarlet Ember Rd UNIT 1, Las Vegas, NV, 89183 | $122/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1248 sft

3189 Pinehurst Dr APT D, Winchester, NV, 89109

3 Bed
3 Bath
1794 sft

5070 Tara Ave UNIT 103, Las Vegas, NV, 89146

2 Bed
2 Bath
1193 sft

38 E Serene Ave UNIT 432, Las Vegas, NV, 89123

3 Bed
3 Bath
1688 sft

9539 Malvasia Ct, Las Vegas, NV, 89123

Nearby investment properties with comparable prices

3 Bed
3 Bath
1366 sft

Caden Plan, Arcadia, Las Vegas, NV, 89106

2 Bed
3 Bath
1412 sft

2677 Ruthe Duarte Ave, Las Vegas, NV, 89121

2 Bed
2 Bath
1327 sft

6509 Brushwood Ln, Las Vegas, NV, 89107

3 Bed
3 Bath
1474 sft

5687 Foxglove Fields St, Las Vegas, NV, 89130

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 12105 Scarlet Ember Rd UNIT 1, Las Vegas, NV, 89183 uses $120,102 cash to close to unlock $1,461/yr annual cash flow and $122/mo monthly cash flow. Total monthly income runs $2,318/mo, and a $1,773/mo payment keeps the spread at $122/mo. Purchase price stands at $362,300, and rental yield measures 7.68% with $2,318/mo rent. Return on cash invested shows 21.13% in year one, and 5% annual appreciation builds toward $100,097 over five years. Five-year ROI reaches 109.2% and total cumulative return in cash records $131,148. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,318/mo property income covering a $1,773/mo payment rather than investor’s personal income.

Townhouse

Built in 2020

N/A lot

$N/A/sqft

No HOA