1903 Wild Indigo CtLas VegasNV89123
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 1903 Wild Indigo Ct, Las Vegas, NV, 89123 priced at $700,000 converts $4,134/mo rent into $70/mo cash flow after a $3,426/mo obligation. Total monthly income equals $4,134/mo, and annual cash flow totals $836/yr on $230,300 invested. Return on cash invested prints 20.42% in year one, and rental yield reads 7.09% against a $700,000 entry. Equity gained on principal adds $4,517/yr, while 5% annual appreciation compiles into $193,397 by year five. Five-year ROI reaches 105.06% and total cumulative return in cash sums $241,948. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,134/mo property income covering a $3,426/mo payment, not borrower’s personal income.
Single Family
Built in 1997
6,969 sqft lot
$N/A/sqft
$120 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89123, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,907 (100%) |
| Owner Occupied HU | 13,877 (51.6%) |
| Renter Occupied HU | 11,003 (40.9%) |
| Vacant Housing Units | 2,027 ( 7.5%) |
| Median Home Value | $461,252 |
| Average Home Value | $499,011 |
Housing Distribution
Address Breakdown
Residential
23,540
Single Family
16,483
Multi-Family
7,057
Businesses
1,163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Stewart • eXp Realty
Mls Name: GLVAR
Mls Provider:
Mls ID: #2668877
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)