Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Mesquite at 1382 Harbour Dr, Mesquite, NV, 89027 priced at $335,000 converts $2,230/mo rent into $79/mo cash flow after a $1,640/mo obligation. Total monthly income equals $2,230/mo, and annual cash flow totals $949/yr on $111,053 invested. Return on cash invested prints 20.76% in year one, and rental yield reads 7.99% against a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation compiles into $92,554 by year five. Five-year ROI reaches 107.76% and total cumulative return in cash sums $119,672. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,230/mo property income covering a $1,640/mo payment, not borrower’s personal income.
Townhouse
Built in 2000
3,920 sqft lot
$N/A/sqft
$215 month HOA
Neighborhood data shown for ZIP Code: 89027, Mesquite, NV area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,417 (100%) |
| Owner Occupied HU | 6,777 (65.1%) |
| Renter Occupied HU | 2,057 (19.7%) |
| Vacant Housing Units | 1,583 (15.2%) |
| Median Home Value | $437,085 |
| Average Home Value | $464,519 |
Residential
9,190
Single Family
8,960
Multi-Family
230
Businesses
450
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Listed for sale | $335,000 |
| 2016-01-02 | Listing removed | $182,900 |
| 2015-03-23 | Pending sale | $182,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-01-29 | $1821.48 | 2.99% | $84,751 | 8.02% |
| 2023-01-29 | $1768.54 | 3.02% | $78,461 | 16.06% |
| 2022-01-29 | $1716.77 | 8.29% | $67,601 | 0.99% |
Listed by: Tiffani Jacobs • Realty One Group Rivers Edge
Mls Name: Mesquite MLS
Mls Provider:
Mls ID: #1126098
Disclaimer: Copyright Mesquite Real Estate Association. All rights reserved. Information is deemed reliable but not guaranteed.
