205 E Harmon Ave APT 803, Paradise Town, NV, 89169 | $228/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
918 sft

4041 Saguaro Ln, Las Vegas, NV, 89110

Currently Rented+ 2 more

2 Bed
4 Bath
1812 sft

605 N 4th St, Las Vegas, NV, 89101

4 Bed
- Bath
1396 sft

Robar St, Las Vegas, NV, 89121

Investment Property+ 1 more

2 Bed
2 Bath
1440 sft

293 Sir William Way, Las Vegas, NV, 89110

Nearby investment properties with comparable prices

2 Bed
2 Bath
1071 sft

3151 Soaring Gulls Dr UNIT 1188, Las Vegas, NV, 89128

1 Bed
1 Bath
862 sft

4675 Basilicata Ln UNIT 103, North Las Vegas, NV, 89084

2 Bed
2 Bath
1013 sft

6645 W Tropicana Ave UNIT 104, Las Vegas, NV, 89103

2 Bed
2 Bath
1048 sft

4363 Spencer St APT 14, Las Vegas, NV, 89119

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 803, Paradise Town, NV, 89169 uses $91,163 cash to close to unlock $2,737/yr annual cash flow and $228/mo monthly cash flow. Total monthly income runs $1,817/mo, and a $1,346/mo payment keeps the spread at $228/mo. Purchase price stands at $275,000, and rental yield measures 7.93% with $1,817/mo rent. Return on cash invested shows 22.91% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 118.46% and total cumulative return in cash records $107,987. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,817/mo property income covering a $1,346/mo payment rather than investor’s personal income.

Condo

Built in 1976

N/A lot

$N/A/sqft

No HOA