1405 Vegas Valley Dr APT 322Las VegasNV89169
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 1405 Vegas Valley Dr APT 322, Las Vegas, NV, 89169 listed at $125,000 pairs $1,136/mo rent with a $612/mo payment to leave $134/mo cash flow. Total monthly income runs $1,136/mo, and annual cash flow reaches $1,603/yr on $41,438 cash to close. Return on cash invested measures 23.78% in year one, and rental yield registers 10.91% at a $125,000 basis. Equity gained on principal adds $807/yr, and annual property appreciation at 5% supports $34,535 by year five. Five-year ROI tracks 126.07% and total cumulative return in cash totals $52,241. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,136/mo property income relative to a $612/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1971
3,075 sqft lot
$N/A/sqft
$280 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jay J. Foley Jr. • Cambridge Realty
Mls Name: LVR
Mls Provider:
Mls ID: #2725111
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)