1405 Vegas Valley Dr APT 79, Las Vegas, NV, 89169 | $335/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1080 sft

3930 University Center Dr APT 407, Las Vegas, NV, 89119

4 Bed
2 Bath
- sft

6223 E Sahara Ave SPACE 150, Las Vegas, NV, 89142

Currently Rented+ 1 more

2 Bed
1 Bath
- sft

3642 Boulder Hwy TRAILER 102, Las Vegas, NV, 89121

2 Bed
2 Bath
- sft

825 N Lamb Blvd SPACE 310, Las Vegas, NV, 89110

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
640 sft

4955 Jeffreys St UNIT 403, Las Vegas, NV, 89119

2 Bed
2 Bath
862 sft

5404 Swenson St #34, Las Vegas, NV, 89119

3 Bed
2 Bath
1344 sft

Carlyle Plan, Pueblo del Sol, Las Vegas, NV, 89121

3 Bed
2 Bath
1344 sft

2627 S Lamb Blvd TRLR 141, Las Vegas, NV, 89121

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 79, Las Vegas, NV, 89169 uses $50,720 cash to close to unlock $4,018/yr annual cash flow and $335/mo monthly cash flow. Total monthly income runs $1,219/mo, and a $749/mo payment keeps the spread at $335/mo. Purchase price stands at $153,000, and rental yield measures 9.56% with $1,219/mo rent. Return on cash invested shows 27.83% in year one, and 5% annual appreciation builds toward $42,271 over five years. Five-year ROI reaches 144.82% and total cumulative return in cash records $73,452. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,219/mo property income covering a $749/mo payment rather than investor’s personal income.

Condo

Built in 1971

N/A lot

$N/A/sqft

No HOA