2 Bed 2 Bath Single Section Plan, Sierra VistaLas VegasNV89104
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 2 Bed 2 Bath Single Section Plan, Sierra Vista, Las Vegas, NV, 89104 priced at $100,900 converts $2,126/mo rent into $1,543/mo cash flow after a $494/mo obligation. Total monthly income equals $2,126/mo, and annual cash flow totals $18,514/yr on $33,448 invested. Return on cash invested prints 75.26% in year one, and rental yield reads 25.28% against a $100,900 entry. Equity gained on principal adds $651/yr, while 5% annual appreciation compiles into $27,877 by year five. Five-year ROI reaches 399.12% and total cumulative return in cash sums $133,499. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,126/mo property income covering a $494/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89104, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,575 (100%) |
| Owner Occupied HU | 7,067 (48.5%) |
| Renter Occupied HU | 6,680 (45.8%) |
| Vacant Housing Units | 828 ( 5.7%) |
| Median Home Value | $338,196 |
| Average Home Value | $370,313 |
Housing Distribution
Address Breakdown
Residential
15,951
Single Family
10,288
Multi-Family
5,663
Businesses
1,844
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices