1261 Douglas DrLas VegasNV89102
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 1261 Douglas Dr, Las Vegas, NV, 89102 uses $165,717 cash to close to unlock $3,845/yr annual cash flow and $320/mo monthly cash flow. Total monthly income runs $3,209/mo, and a $2,447/mo payment keeps the spread at $320/mo. Purchase price stands at $499,900, and rental yield measures 7.7% with $3,209/mo rent. Return on cash invested shows 22.23% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 114.75% and total cumulative return in cash records $190,164. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,209/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 1953
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89102, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,885 (100%) |
| Owner Occupied HU | 4,316 (27.2%) |
| Renter Occupied HU | 10,414 (65.6%) |
| Vacant Housing Units | 1,155 ( 7.3%) |
| Median Home Value | $422,592 |
| Average Home Value | $573,586 |
Housing Distribution
Address Breakdown
Residential
15,582
Single Family
5,941
Multi-Family
9,641
Businesses
2,805
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices