1309 Plan, Canyon Trails,Las Vegas,NV,89178

Investment Highlights

Investment property for sale in Las Vegas at 1309 Plan, Canyon Trails, Las Vegas, NV, 89178 offers a 8.06% rental yield on a $364,990 purchase with $2,450/mo rent. Total monthly income registers $2,450/mo, and a $1,786/mo payment leaves $342/mo available for distribution. Annual cash flow reaches $4,099/yr on $120,994 to close, and return on cash invested stands at 23.3% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,840 over five years. Portfolio math shows five-year ROI at 120.48% and total cumulative return in cash at $145,768. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,450/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.