205 E Harmon Ave APT 121, Paradise Town, NV, 89169 | $266/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

1 Bed
1 Bath
702 sft

5116 Gray Ln #F, Paradise, NV, 89119

2 Bed
2 Bath
1300 sft

3936 Visby Ln, Las Vegas, NV, 89119

1 Bed
1 Bath
700 sft

5260 River Glen Dr UNIT 261, Las Vegas, NV, 89103

1 Bed
1 Bath
593 sft

7200 Pirates Cove Rd UNIT 2071, Las Vegas, NV, 89145

Nearby investment properties with comparable prices

1 Bed
1 Bath
704 sft

3151 Soaring Gulls Dr UNIT 2035, Las Vegas, NV, 89128

2 Bed
1 Bath
806 sft

5420 Centurion Ct UNIT 202, Las Vegas, NV, 89122

2 Bed
2 Bath
1050 sft

1455 E Katie Ave UNIT D12, Las Vegas, NV, 89119

1 Bed
1 Bath
690 sft

3150 Soft Breezes Dr APT 1216, Las Vegas, NV, 89128

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Paradise Town at 205 E Harmon Ave APT 121, Paradise Town, NV, 89169 listed at $218,800 pairs $1,530/mo rent with a $1,071/mo payment to leave $266/mo cash flow. Total monthly income runs $1,530/mo, and annual cash flow reaches $3,189/yr on $72,532 cash to close. Return on cash invested measures 24.31% in year one, and rental yield registers 8.39% at a $218,800 basis. Equity gained on principal adds $1,412/yr, and annual property appreciation at 5% supports $60,450 by year five. Five-year ROI tracks 125.89% and total cumulative return in cash totals $91,314. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,530/mo property income relative to a $1,071/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1976

N/A lot

$N/A/sqft

No HOA