1872 Plan, Heartland Bay III at Tule Springs,North Las Vegas,NV,89084

Investment Highlights

Investment property for sale in North Las Vegas at 1872 Plan, Heartland Bay III at Tule Springs, North Las Vegas, NV, 89084 offers a 7.13% rental yield on a $458,990 purchase with $2,728/mo rent. Total monthly income registers $2,728/mo, and a $2,247/mo payment leaves $76/mo available for distribution. Annual cash flow reaches $907/yr on $152,155 to close, and return on cash invested stands at 20.5% in year one. Equity gained on principal adds $2,962/yr while 5% annual appreciation supports $126,810 over five years. Portfolio math shows five-year ROI at 105.5% and total cumulative return in cash at $160,520. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,728/mo property income against a $2,247/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.