12232 Azure Gate Rd #4, Las Vegas, NV, 89183 | $442/mo Cash Flow

For Sale

Listed for sale 6 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1249 sft

425 Blue River Dr, Las Vegas, NV, 89107

Investment Property+ 1 more

2 Bed
2 Bath
1088 sft

8366 Green Cedar Dr, Las Vegas, NV, 89123

2 Bed
2 Bath
1088 sft

984 Country Skies Ave, Las Vegas, NV, 89123

3 Bed
2 Bath
988 sft

6540 Bristol Way, Las Vegas, NV, 89107

Nearby investment properties with comparable prices

2 Bed
2 Bath
1268 sft

50 Aura De Blanco St UNIT 13102, Henderson, NV, 89074

2 Bed
2 Bath
1378 sft

4820 Black Bear Rd UNIT 104, Las Vegas, NV, 89149

3 Bed
2 Bath
1268 sft

50 Aura De Blanco St UNIT 13202, Henderson, NV, 89074

3 Bed
2 Bath
1289 sft

6916 Dorita Ave UNIT 102, Las Vegas, NV, 89108

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 12232 Azure Gate Rd #4, Las Vegas, NV, 89183 earns $442/mo cash flow from $2,464/mo rent with a $1,713/mo payment. Total monthly income totals $2,464/mo, and annual cash flow totals $5,302/yr on $116,025 capital. ROI tracks 24.48% on current figures, and rental yield reads 8.45% at a $350,000 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,699 over five years. Five-year ROI reaches 126.79% and total cumulative return in cash sums $147,110. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,464/mo property income instead of your personal income.

Townhouse

Built in 2021

5,026 sqft lot

$N/A/sqft

No HOA