1451 Di Blasi Dr APT 103Las VegasNV89119
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 1451 Di Blasi Dr APT 103, Las Vegas, NV, 89119 generates $1,826/mo in rent and, after a $1,274/mo payment, leaves $156/mo in cash flow. Total monthly income is $1,826/mo, and annual cash flow is $1,873/yr on $86,289 invested. Return on cash invested sits at 22.08% in year one, and rental yield is 8.42% on a $260,300 entry. Equity gained on principal adds $1,680/yr, while 5% annual appreciation builds toward $71,916 over five years. Five-year ROI reaches 114.83% and total cumulative return in cash sums $99,088. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,826/mo property income rather than buyer’s personal income.
Townhouse
Built in 1989
1,306 sqft lot
$N/A/sqft
$166 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89119, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,272 (100%) |
| Owner Occupied HU | 4,562 (18.1%) |
| Renter Occupied HU | 17,999 (71.2%) |
| Vacant Housing Units | 2,711 (10.7%) |
| Median Home Value | $344,234 |
| Average Home Value | $367,579 |
Housing Distribution
Address Breakdown
Residential
20,500
Single Family
8,275
Multi-Family
12,225
Businesses
2,739
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices