1286 Horizon Village Ave, Las Vegas, NV, 89183 | $198/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1467 sft

5201 S Torrey Pines Dr Unit 1181, Las Vegas, NV, 89118

2 Bed
2 Bath
938 sft

6650 W Warm Springs Rd UNIT 1126, Las Vegas, NV, 89118

2 Bed
2 Bath
1128 sft

5201 S Torrey Pines Dr UNIT 1239, Spring Valley, NV, 89118

2 Bed
2 Bath
938 sft

6650 W Warm Springs Rd UNIT 1064, Las Vegas, NV, 89118

Nearby investment properties with comparable prices

3 Bed
3 Bath
1396 sft

6170 E Sahara Ave UNIT 1010, Las Vegas, NV, 89142

2 Bed
3 Bath
1349 sft

5309 La Patera Ln, Las Vegas, NV, 89149

2 Bed
1 Bath
916 sft

1713 Amboy Dr, Las Vegas, NV, 89108

2 Bed
2 Bath
1196 sft

9061 Gemstone Dr, Las Vegas, NV, 89134

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 1286 Horizon Village Ave, Las Vegas, NV, 89183 offers a 7.84% rental yield on a $342,900 purchase with $2,239/mo rent. Total monthly income registers $2,239/mo, and a $1,678/mo payment leaves $198/mo available for distribution. Annual cash flow reaches $2,377/yr on $113,671 to close, and return on cash invested stands at 22% in year one. Equity gained on principal adds $2,213/yr while 5% annual appreciation supports $94,737 over five years. Portfolio math shows five-year ROI at 113.76% and total cumulative return in cash at $129,317. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,239/mo property income against a $1,678/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2009

1,742 sqft lot

$N/A/sqft

$60 monthly HOA