1430 Plan, Tribute Trails, Las Vegas, NV, 89166 | $331/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1265 sft

1704 Queen Victoria St UNIT 104, Las Vegas, NV, 89144

2 Bed
2 Bath
1278 sft

7159 S Durango Dr UNIT 203, Las Vegas, NV, 89113

3 Bed
2 Bath
1437 sft

7139 S Durango Dr UNIT 314, Spring Valley, NV, 89113

2 Bed
2 Bath
1272 sft

2851 S Valley View Blvd UNIT 1025, Las Vegas, NV, 89102

Nearby investment properties with comparable prices

2 Bed
2 Bath
1159 sft

1001 Domnus Ln APT 201, Las Vegas, NV, 89144

2 Bed
1 Bath
896 sft

630 Biltmore Dr, Las Vegas, NV, 89101

2 Bed
3 Bath
1189 sft

4915 Chidlaw Ave #2, Las Vegas, NV, 89115

3 Bed
2 Bath
1454 sft

8324 W Charleston Blvd UNIT 2022, Las Vegas, NV, 89145

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

Rental property for sale in Las Vegas at 1430 Plan, Tribute Trails, Las Vegas, NV, 89166 priced at $373,990 converts $2,491/mo rent into $331/mo cash flow after a $1,830/mo obligation. Total monthly income equals $2,491/mo, and annual cash flow totals $3,968/yr on $123,978 invested. Return on cash invested prints 23.11% in year one, and rental yield reads 7.99% against a $373,990 entry. Equity gained on principal adds $2,413/yr, while 5% annual appreciation compiles into $103,327 by year five. Five-year ROI reaches 119.46% and total cumulative return in cash sums $148,102. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,491/mo property income covering a $1,830/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA