125 E Harmon Ave #1018Las VegasNV89109
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 Las Vegas at 125 E Harmon Ave #1018, Las Vegas, NV, 89109 listed at $287,300 pairs $2,712/mo rent with a $1,406/mo payment to leave $334/mo cash flow. Total monthly income runs $2,712/mo, and annual cash flow reaches $4,007/yr on $95,240 cash to close. Return on cash invested measures 24.12% in year one, and rental yield registers 11.33% at a $287,300 basis. Equity gained on principal adds $1,854/yr, and annual property appreciation at 5% supports $79,376 by year five. Five-year ROI tracks 128.14% and total cumulative return in cash totals $122,037. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,712/mo property income relative to a $1,406/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2006
435 sqft lot
$N/A/sqft
$674 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89109, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,742 (100%) |
| Owner Occupied HU | 1,861 (17.3%) |
| Renter Occupied HU | 2,580 (24.0%) |
| Vacant Housing Units | 6,301 (58.7%) |
| Median Home Value | $586,718 |
| Average Home Value | $718,602 |
Housing Distribution
Address Breakdown
Residential
4,898
Single Family
963
Multi-Family
3,935
Businesses
1,827
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices