1795 Plan, Kalea Bay,North Las Vegas,NV,89081

Investment Highlights

Investment property for sale in North Las Vegas at 1795 Plan, Kalea Bay, North Las Vegas, NV, 89081 listed at $430,990 pairs $2,575/mo rent with a $2,109/mo payment to leave $85/mo cash flow. Total monthly income runs $2,575/mo, and annual cash flow reaches $1,023/yr on $142,873 cash to close. Return on cash invested measures 20.63% in year one, and rental yield registers 7.17% at a $430,990 basis. Equity gained on principal adds $2,781/yr, and annual property appreciation at 5% supports $119,075 by year five. Five-year ROI tracks 106.16% and total cumulative return in cash totals $151,669. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,575/mo property income relative to a $2,109/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).