1405 Vegas Valley Dr APT 98Las 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
Rental property for sale in Las Vegas at 1405 Vegas Valley Dr APT 98, Las Vegas, NV, 89169 generates $1,574/mo in rent and, after a $857/mo payment, leaves $183/mo in cash flow. Total monthly income is $1,574/mo, and annual cash flow is $2,201/yr on $58,012 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 10.79% on a $174,999 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 125.53% and total cumulative return in cash sums $72,823. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,574/mo property income rather than buyer’s personal income.
Condo
Built in 1971
N/A lot
$N/A/sqft
$379 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Uyehara • Easy Street Realty Las Vegas
Mls Name: GLVAR
Mls Provider:
Mls ID: #2685571
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of 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 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)