205 E Harmon Ave APT 101,Las Vegas,NV,89169

Investment Highlights

Rental property for sale in Las Vegas at 205 E Harmon Ave APT 101, Las Vegas, NV, 89169 generates $1,762/mo in rent and, after a $1,273/mo payment, leaves $259/mo in cash flow. Total monthly income is $1,762/mo, and annual cash flow is $3,112/yr on $86,190 invested. Return on cash invested sits at 23.52% in year one, and rental yield is 8.13% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 121.7% and total cumulative return in cash sums $104,897. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,762/mo property income rather than buyer’s personal income.