1405 Vegas Valley Dr APT 396, Las Vegas, NV, 89169 | $456/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
862 sft

5384 Swenson St #24, Las Vegas, NV, 89119

3 Bed
2 Bath
1344 sft

Palmella Plan, Bonanza Village, Las Vegas, NV, 89110

Motivated Seller+ 1 more

2 Bed
2 Bath
960 sft

3486 Haleakala Dr, Las Vegas, NV, 89122

Investment Property+ 1 more

2 Bed
1 Bath
784 sft

3652 Allegheny Dr, Las Vegas, NV, 89122

Nearby investment properties with comparable prices

3 Bed
2 Bath
1056 sft

6300 W Tropicana Ave TRAILER 272, Las Vegas, NV, 89103

3 Bed
2 Bath
1056 sft

6300 W Tropicana Ave SPACE 282, Las Vegas, NV, 89103

3 Bed
2 Bath
1056 sft

6300 W Tropicana Ave TRAILER 336, Las Vegas, NV, 89103

3 Bed
2 Bath
1123 sft

Agave Plan, Bonanza Village, Las Vegas, NV, 89110

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 1405 Vegas Valley Dr APT 396, Las Vegas, NV, 89169 earns $456/mo cash flow from $1,207/mo rent with a $636/mo payment. Total monthly income totals $1,207/mo, and annual cash flow totals $5,474/yr on $43,095 capital. ROI tracks 32.61% on current figures, and rental yield reads 11.14% at a $130,000 purchase. Equity gained on principal adds $839/yr, and 5% annual appreciation supports $35,917 over five years. Five-year ROI reaches 170.5% and total cumulative return in cash sums $73,479. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,207/mo property income instead of your personal income.

Condo

Built in 1971

728 sqft lot

$N/A/sqft

No HOA